Fair value (multi-method)
Four independent methods triangulate what T is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$115.06
Method range
$16.47 – $115.06
median $23.17
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $115.06 | +399.40% |
| Exit multiple | $18.56 | -19.46% |
| Analyst target | $27.79 | +20.62% |
| Graham number | $16.47 | -28.51% |
- Forward DCF$115.06
- Exit multiple$18.56
- Analyst target$27.79
- Graham number$16.47
Stock price
$23.04
FCF / share (TTM)
$0.74
3Y FCF CAGR
-5.5%
Fair value @ hist. growth
$9.28
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
5.7%
per year over your projection horizon
Margin of safety -148.2% vs hist-growth DCF
Historical 3Y CAGR
-5.5%
Your model implies
5.7%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -5% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 2.3% | 1.0% | -0.6% | -2.6% | -5.1% |
| 5.8% | 4.8% | 3.7% | 2.4% | 1.0% | -0.8% |
| 6.8% | 7.6% | 6.7% | 5.7% | 4.6% | 3.3% |
| 7.8% | 10.0% | 9.3% | 8.5% | 7.6% | 6.6% |
| 8.8% | 12.3% | 11.7% | 11.0% | 10.2% | 9.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.35
Low vs growth
Net debt
$156B
Total debt − cash
Beta
0.42
Vs market benchmark
Frequently asked questions
AT&T (T) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks5.76% TTM
- Dividend Profile4.82% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.