As of 2025-10-25, the Intrinsic Value of AT&T Inc (T) is 34.96 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.14 USD, the upside of AT&T Inc is 39.10%.
The range of the Intrinsic Value is 26.07 - 49.10 USD
Based on its market price of 25.14 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.07 - 49.10 | 34.96 | 39.1% |
| DCF (Growth 10y) | 28.91 - 51.04 | 37.49 | 49.1% |
| DCF (EBITDA 5y) | 6.68 - 18.01 | 10.92 | -56.6% |
| DCF (EBITDA 10y) | 13.45 - 24.97 | 17.82 | -29.1% |
| Fair Value | 44.60 - 44.60 | 44.60 | 77.42% |
| P/E | 18.64 - 24.26 | 21.75 | -13.5% |
| EV/EBITDA | 2.40 - 18.33 | 7.61 | -69.7% |
| EPV | 58.16 - 74.71 | 66.43 | 164.3% |
| DDM - Stable | 17.54 - 35.30 | 26.42 | 5.1% |
| DDM - Multi | 22.80 - 34.68 | 27.43 | 9.1% |
| Market Cap (mil) | 179,760.80 |
| Beta | 0.37 |
| Outstanding shares (mil) | 7,150.39 |
| Enterprise Value (mil) | 301,572.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.83% |
| Cost of Debt | 5.27% |
| WACC | 5.65% |