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.)
85.8% vs price
Base Case (Median)
129.3% vs price
Bull Case (75th pct.)
178.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $49.88 | 155.7% | Medium (25%) |
| Growth Trajectory DCF | $55.86 | 186.3% | Medium (20%) |
| Graham Number | $35.14 | 80.1% | Low (10%) |
| EV/EBITDA | $56.34 | 188.8% | Medium (20%) |
| EV/FCF | $30.37 | 55.6% | Medium (20%) |
| Earnings Power Value | $39.60 | 103.0% | Medium (50%) |
Based on 6 out of 7 methods, TBB appears undervalued at the current price of $19.51. The base case fair value of $44.74 implies 129.3% 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.