AT&T Inc. 5.625% Global Notes d
Bear Case (25th pct.)
38.6% vs price
Base Case (Median)
95.6% vs price
Bull Case (75th pct.)
97.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-50.68 | -303.0% | High (40%) |
| PE Comparable | $48.84 | 95.6% | Medium (25%) |
| Growth Trajectory DCF | $55.86 | 123.7% | Medium (20%) |
| Graham Number | $34.60 | 38.6% | Low (10%) |
| EV/FCF | $49.36 | 97.7% | Medium (20%) |
Based on 5 out of 8 methods, TBC appears undervalued at the current price of $24.97. The base case fair value of $48.84 implies 95.6% 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.