AT&T Inc.
Bear Case (25th pct.)
113.5% vs price
Base Case (Median)
141.1% vs price
Bull Case (75th pct.)
205.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $85.85 | 273.0% | High (40%) |
| PE Comparable | $49.90 | 116.8% | Medium (25%) |
| Growth Trajectory DCF | $55.49 | 141.1% | Medium (20%) |
| Graham Number | $32.10 | 39.4% | Low (10%) |
| EV/EBITDA | $76.30 | 231.4% | Medium (20%) |
| EV/FCF | $48.40 | 110.3% | Medium (20%) |
| Earnings Power Value | $64.23 | 179.0% | Medium (50%) |
Based on 7 out of 8 methods, T appears undervalued at the current price of $23.02. The base case fair value of $55.49 implies 141.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.