T
AT&T Inc
Price:  
17.64 
USD
Volume:  
22,639,164.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AT&T Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of AT&T Inc (T) is 29.66 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.64 USD, the upside of AT&T Inc is %.

The range of the Intrinsic Value is 19.92 - 46.92 USD

17.64 USD
Stock Price
29.66 USD
Intrinsic Value
Intrinsic Value Details

AT&T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.92 - 46.92 29.66 68.1%
DCF (Growth 10y) 22.63 - 49.53 32.39 83.6%
DCF (EBITDA 5y) 20.36 - 27.71 23.98 35.9%
DCF (EBITDA 10y) 23.43 - 33.89 28.38 60.9%
Fair Value 47.48 - 47.48 47.48 169.15%
P/E 24.64 - 39.39 28.17 59.7%
EV/EBITDA 16.08 - 28.62 22.93 30.0%
EPV 45.42 - 73.39 59.41 236.8%
DDM - Stable 12.49 - 27.83 20.16 14.3%
DDM - Multi 17.62 - 30.06 22.17 25.7%

AT&T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 126,481.80
Beta 0.33
Outstanding shares (mil) 7,170.17
Enterprise Value (mil) 257,090.80
Market risk premium 4.60%
Cost of Equity 8.89%
Cost of Debt 5.75%
WACC 6.49%