T
AT&T Inc
Price:  
27.62 
USD
Volume:  
25,021,062.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AT&T Intrinsic Value

29.20 %
Upside

What is the intrinsic value of AT&T?

As of 2025-07-11, the Intrinsic Value of AT&T Inc (T) is 35.69 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.62 USD, the upside of AT&T Inc is 29.20%.

The range of the Intrinsic Value is 26.16 - 51.45 USD

Is AT&T undervalued or overvalued?

Based on its market price of 27.62 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 29.20%.

27.62 USD
Stock Price
35.69 USD
Intrinsic Value
Intrinsic Value Details

AT&T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.16 - 51.45 35.69 29.2%
DCF (Growth 10y) 28.56 - 52.83 37.74 36.7%
DCF (EBITDA 5y) 21.13 - 24.08 22.48 -18.6%
DCF (EBITDA 10y) 24.91 - 29.67 27.13 -1.8%
Fair Value 41.19 - 41.19 41.19 49.11%
P/E 21.46 - 26.85 23.94 -13.3%
EV/EBITDA 21.87 - 30.81 27.60 -0.1%
EPV 58.79 - 77.78 68.28 147.2%
DDM - Stable 16.71 - 35.45 26.08 -5.6%
DDM - Multi 22.67 - 36.21 27.78 0.6%

AT&T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 198,742.47
Beta 0.18
Outstanding shares (mil) 7,195.60
Enterprise Value (mil) 318,018.47
Market risk premium 4.60%
Cost of Equity 6.54%
Cost of Debt 5.27%
WACC 5.53%