As of 2024-12-14, the Intrinsic Value of AT&T Inc (T) is
39.47 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.63 USD, the upside of AT&T Inc is
67.00%.
The range of the Intrinsic Value is 28.22 - 58.83 USD
39.47 USD
Intrinsic Value
AT&T Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.22 - 58.83 |
39.47 |
67.0% |
| DCF (Growth 10y) |
31.79 - 62.08 |
42.97 |
81.8% |
| DCF (EBITDA 5y) |
23.84 - 26.87 |
25.22 |
6.7% |
| DCF (EBITDA 10y) |
28.95 - 34.90 |
31.72 |
34.3% |
| Fair Value |
31.55 - 31.55 |
31.55 |
33.53% |
| P/E |
23.48 - 34.99 |
26.77 |
13.3% |
| EV/EBITDA |
20.17 - 27.07 |
23.94 |
1.3% |
| EPV |
60.03 - 87.27 |
73.65 |
211.7% |
| DDM - Stable |
11.05 - 25.42 |
18.24 |
-22.8% |
| DDM - Multi |
25.05 - 42.98 |
31.48 |
33.2% |
AT&T Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
169,552.11 |
| Beta |
-0.30 |
| Outstanding shares (mil) |
7,175.29 |
| Enterprise Value (mil) |
297,063.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.73% |
| Cost of Debt |
5.24% |
| WACC |
5.45% |