AT&T Inc. 5.35% GLB NTS 66
Bear Case (25th pct.)
145.8% vs price
Base Case (Median)
181.9% vs price
Bull Case (75th pct.)
255.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $87.75 | 339.9% | High (40%) |
| PE Comparable | $48.84 | 144.8% | Medium (25%) |
| Growth Trajectory DCF | $56.23 | 181.9% | Medium (20%) |
| Graham Number | $32.31 | 62.0% | Low (10%) |
| EV/EBITDA | $76.30 | 282.4% | Medium (20%) |
| EV/FCF | $49.25 | 146.9% | Medium (20%) |
| Earnings Power Value | $65.51 | 228.4% | Medium (50%) |
Based on 7 out of 8 methods, TBB appears undervalued at the current price of $19.95. The base case fair value of $56.23 implies 181.9% 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.