As of 2025-06-09, the Intrinsic Value of AT&T Inc (T) is 32.31 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.08 USD, the upside of AT&T Inc is 15.10%.
The range of the Intrinsic Value is 23.59 - 46.52 USD
Based on its market price of 28.08 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 15.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.59 - 46.52 | 32.31 | 15.1% |
| DCF (Growth 10y) | 26.53 - 49.04 | 35.12 | 25.1% |
| DCF (EBITDA 5y) | 20.92 - 24.53 | 22.86 | -18.6% |
| DCF (EBITDA 10y) | 24.79 - 30.39 | 27.63 | -1.6% |
| Fair Value | 41.19 - 41.19 | 41.19 | 46.67% |
| P/E | 20.91 - 27.13 | 23.27 | -17.1% |
| EV/EBITDA | 21.53 - 30.37 | 27.91 | -0.6% |
| EPV | 59.21 - 81.11 | 70.16 | 149.9% |
| DDM - Stable | 15.67 - 33.54 | 24.61 | -12.4% |
| DDM - Multi | 21.65 - 34.95 | 26.65 | -5.1% |
| Market Cap (mil) | 202,052.45 |
| Beta | 0.16 |
| Outstanding shares (mil) | 7,195.60 |
| Enterprise Value (mil) | 321,328.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.39% |
| Cost of Debt | 5.27% |
| WACC | 5.43% |