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