T
AT&T Inc
Price:  
16.93 
USD
Volume:  
46,113,610.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AT&T Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of AT&T Inc (T) is 33.70 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.93 USD, the upside of AT&T Inc is %.

The range of the Intrinsic Value is 24.07 - 49.83 USD

16.93 USD
Stock Price
33.70 USD
Intrinsic Value
Intrinsic Value Details

AT&T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.07 - 49.83 33.70 99.0%
DCF (Growth 10y) 29.27 - 56.52 39.50 133.3%
DCF (EBITDA 5y) 16.50 - 28.24 23.75 40.3%
DCF (EBITDA 10y) 23.22 - 37.28 31.19 84.2%
Fair Value 50.35 - 50.35 50.35 197.40%
P/E 22.15 - 32.91 26.99 59.4%
EV/EBITDA 12.32 - 28.66 21.51 27.0%
EPV 49.75 - 74.23 61.99 266.2%
DDM - Stable 13.70 - 28.08 20.89 23.4%
DDM - Multi 18.64 - 29.29 22.74 34.3%

AT&T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 121,049.50
Beta 0.34
Outstanding shares (mil) 7,150.00
Enterprise Value (mil) 251,512.50
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 5.32%
WACC 6.23%