As of 2025-07-03, the Intrinsic Value of AT&T Inc (T) is 35.67 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.31 USD, the upside of AT&T Inc is 26.00%.
The range of the Intrinsic Value is 26.22 - 51.21 USD
Based on its market price of 28.31 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.22 - 51.21 | 35.67 | 26.0% |
| DCF (Growth 10y) | 28.63 - 52.59 | 37.72 | 33.2% |
| DCF (EBITDA 5y) | 21.06 - 24.24 | 22.70 | -19.8% |
| DCF (EBITDA 10y) | 24.86 - 29.79 | 27.31 | -3.5% |
| Fair Value | 41.19 - 41.19 | 41.19 | 45.48% |
| P/E | 22.25 - 27.78 | 25.14 | -11.2% |
| EV/EBITDA | 21.98 - 30.04 | 27.77 | -1.9% |
| EPV | 58.88 - 77.55 | 68.21 | 141.0% |
| DDM - Stable | 16.71 - 35.22 | 25.96 | -8.3% |
| DDM - Multi | 22.67 - 35.97 | 27.71 | -2.1% |
| Market Cap (mil) | 203,707.44 |
| Beta | 0.18 |
| Outstanding shares (mil) | 7,195.60 |
| Enterprise Value (mil) | 322,983.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.56% |
| Cost of Debt | 5.27% |
| WACC | 5.54% |