As of 2025-11-07, the Intrinsic Value of AT&T Inc (T) is 35.83 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.74 USD, the upside of AT&T Inc is 44.80%.
The range of the Intrinsic Value is 26.84 - 50.10 USD
Based on its market price of 24.74 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.84 - 50.10 | 35.83 | 44.8% |
| DCF (Growth 10y) | 30.26 - 52.92 | 39.05 | 57.8% |
| DCF (EBITDA 5y) | 19.57 - 23.44 | 21.66 | -12.5% |
| DCF (EBITDA 10y) | 24.61 - 29.94 | 27.35 | 10.5% |
| Fair Value | 77.78 - 77.78 | 77.78 | 214.37% |
| P/E | 23.92 - 50.40 | 33.85 | 36.8% |
| EV/EBITDA | 19.86 - 31.19 | 28.02 | 13.3% |
| EPV | 59.68 - 76.02 | 67.85 | 174.2% |
| DDM - Stable | 29.86 - 62.17 | 46.01 | 86.0% |
| DDM - Multi | 21.14 - 33.87 | 26.00 | 5.1% |
| Market Cap (mil) | 176,900.66 |
| Beta | 0.34 |
| Outstanding shares (mil) | 7,150.39 |
| Enterprise Value (mil) | 296,096.66 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.90% |
| Cost of Debt | 5.01% |
| WACC | 5.57% |