As of 2026-04-01, the Intrinsic Value of AT&T Inc (T) is 55.31 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.99 USD, the upside of AT&T Inc is 90.80%.
The range of the Intrinsic Value is 42.83 - 75.24 USD
Based on its market price of 28.99 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 90.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.83 - 75.24 | 55.31 | 90.8% |
| DCF (Growth 10y) | 50.44 - 84.51 | 63.61 | 119.4% |
| DCF (EBITDA 5y) | 36.57 - 43.29 | 40.56 | 39.9% |
| DCF (EBITDA 10y) | 45.61 - 55.89 | 51.16 | 76.5% |
| Fair Value | 78.40 - 78.40 | 78.40 | 170.43% |
| P/E | 36.03 - 48.67 | 42.25 | 45.7% |
| EV/EBITDA | 31.83 - 44.81 | 39.47 | 36.2% |
| EPV | 58.53 - 80.61 | 69.57 | 140.0% |
| DDM - Stable | 25.41 - 56.55 | 40.98 | 41.4% |
| DDM - Multi | 31.17 - 54.18 | 39.58 | 36.5% |
| Market Cap (mil) | 202,946.81 |
| Beta | 0.21 |
| Outstanding shares (mil) | 7,000.58 |
| Enterprise Value (mil) | 320,812.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.32% |
| Cost of Debt | 5.08% |
| WACC | 5.98% |