AT&T Inc.
Bear Case (25th pct.)
100.9% vs price
Base Case (Median)
130.4% vs price
Bull Case (75th pct.)
180.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $73.60 | 201.5% | High (40%) |
| PE Comparable | $48.84 | 100.1% | Medium (25%) |
| Growth Trajectory DCF | $56.23 | 130.4% | Medium (20%) |
| Graham Number | $32.31 | 32.4% | Low (10%) |
| EV/EBITDA | $76.30 | 212.6% | Medium (20%) |
| EV/FCF | $49.25 | 101.8% | Medium (20%) |
| Earnings Power Value | $63.39 | 159.7% | Medium (50%) |
Based on 7 out of 8 methods, T appears undervalued at the current price of $24.41. The base case fair value of $56.23 implies 130.4% 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.