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)
$117.79
Method range
$13.89 – $117.79
median $23.75
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 | $117.79 | +417.76% |
| Exit multiple | $18.13 | -20.31% |
| Analyst target | $29.38 | +29.14% |
| Graham number | $13.89 | -38.92% |
- Forward DCF$117.79
- Exit multiple$18.13
- Analyst target$29.38
- Graham number$13.89
Stock price
$22.75
FCF / share (TTM)
$0.38
3Y FCF CAGR
-5.5%
Fair value @ hist. growth
$4.95
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
13.2%
per year over your projection horizon
Margin of safety -359.8% vs hist-growth DCF
Historical 3Y CAGR
-5.5%
Your model implies
13.2%
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% | 10.0% | 8.5% | 6.8% | 4.6% | 1.9% |
| 5.6% | 12.3% | 11.0% | 9.6% | 7.9% | 5.8% |
| 6.6% | 15.4% | 14.4% | 13.2% | 12.0% | 10.5% |
| 7.6% | 18.2% | 17.3% | 16.4% | 15.4% | 14.2% |
| 8.6% | 20.7% | 20.0% | 19.2% | 18.3% | 17.4% |
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
7.02
Demanding vs growth
Net debt
$155.8B
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