As of 2026-01-08, the Intrinsic Value of AT&T Inc (T) is 34.72 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.97 USD, the upside of AT&T Inc is 44.90%.
The range of the Intrinsic Value is 26.47 - 47.36 USD
Based on its market price of 23.97 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.47 - 47.36 | 34.72 | 44.9% |
| DCF (Growth 10y) | 30.69 - 51.38 | 38.89 | 62.2% |
| DCF (EBITDA 5y) | 19.80 - 24.90 | 22.97 | -4.2% |
| DCF (EBITDA 10y) | 25.45 - 31.88 | 29.15 | 21.6% |
| Fair Value | 78.44 - 78.44 | 78.44 | 227.26% |
| P/E | 24.06 - 43.24 | 31.92 | 33.2% |
| EV/EBITDA | 23.62 - 32.82 | 27.42 | 14.4% |
| EPV | 64.74 - 81.95 | 73.34 | 206.0% |
| DDM - Stable | 30.34 - 61.93 | 46.14 | 92.5% |
| DDM - Multi | 21.89 - 34.37 | 26.72 | 11.5% |
| Market Cap (mil) | 169,934.11 |
| Beta | 0.32 |
| Outstanding shares (mil) | 7,089.45 |
| Enterprise Value (mil) | 289,130.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.40% |
| Cost of Debt | 5.01% |
| WACC | 5.27% |