Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
AT&T INC.
Bear Case (25th pct.)
40.4% vs price
Base Case (Median)
91.4% vs price
Bull Case (75th pct.)
115.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $91.65 | 251.7% | High (40%) |
| PE Comparable | $49.88 | 91.4% | Medium (25%) |
| Growth Trajectory DCF | $55.86 | 114.4% | Medium (20%) |
| Graham Number | $35.14 | 34.8% | Low (10%) |
| EV/EBITDA | $56.34 | 116.2% | Medium (20%) |
| EV/FCF | $30.37 | 16.5% | Medium (20%) |
| Earnings Power Value | $38.06 | 46.0% | Medium (50%) |
Based on 7 out of 7 methods, T appears undervalued at the current price of $26.06. The base case fair value of $49.88 implies 91.4% 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.