As of 2024-09-11, the Intrinsic Value of AT&T Inc (T) is
31.45 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.71 USD, the upside of AT&T Inc is
%.
The range of the Intrinsic Value is 21.89 - 47.85 USD
31.45 USD
Intrinsic Value
AT&T Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.89 - 47.85 |
31.45 |
44.9% |
| DCF (Growth 10y) |
25.32 - 51.46 |
34.99 |
61.2% |
| DCF (EBITDA 5y) |
21.71 - 28.13 |
24.16 |
11.3% |
| DCF (EBITDA 10y) |
25.74 - 35.08 |
29.59 |
36.3% |
| Fair Value |
44.37 - 44.37 |
44.37 |
104.36% |
| P/E |
27.37 - 35.32 |
28.55 |
31.5% |
| EV/EBITDA |
19.38 - 30.89 |
25.04 |
15.4% |
| EPV |
50.35 - 76.51 |
63.43 |
192.2% |
| DDM - Stable |
12.90 - 28.51 |
20.70 |
-4.6% |
| DDM - Multi |
19.36 - 32.55 |
24.21 |
11.5% |
AT&T Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
155,665.90 |
| Beta |
0.06 |
| Outstanding shares (mil) |
7,170.24 |
| Enterprise Value (mil) |
283,176.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.12% |
| Cost of Debt |
5.47% |
| WACC |
6.16% |