US · T
AT&T Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Dallas, TX 75202
- Website
- att.com
Price · as of 2025-12-31
$26.12
Market cap 198.5B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.59 | +9.46% |
| Intrinsic Value(DCF) | $14.17 | -45.75% |
| Graham-Dodd Method(GD) | $4.72 | -81.92% |
| Graham Formula(GF) | $33.00 | +26.35% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $8.80 | $20.29 | $0.00 | $0.00 | $6.68 |
| 2012 | $11.07 | $23.03 | $2.86 | $0.00 | $10.90 |
| 2013 | $10.51 | $24.54 | $6.31 | $0.00 | $31.18 |
| 2014 | $11.36 | $20.68 | $5.83 | $0.00 | $13.38 |
| 2015 | $14.32 | $26.60 | $6.14 | $0.00 | $43.77 |
| 2016 | $16.82 | $28.09 | $2.07 | $0.00 | $40.45 |
| 2017 | $15.74 | $28.07 | $16.89 | $0.34 | $29.70 |
| 2018 | $13.80 | $28.71 | $7.23 | $0.00 | $40.73 |
| 2019 | $18.41 | $27.80 | $2.53 | $0.00 | $26.71 |
| 2020 | $16.27 | $25.38 | $0.00 | $0.00 | $0.00 |
| 2021 | $13.98 | $18.61 | $0.88 | $0.00 | $0.00 |
| 2022 | $15.61 | $12.63 | $0.00 | $0.00 | $1.71 |
| 2023 | $15.57 | $20.53 | $3.94 | $0.00 | $18.99 |
| 2024 | $25.98 | $24.07 | $0.24 | $0.00 | $12.36 |
| 2025 | $28.01 | $28.59 | $5.11 | $4.72 | $33.00 |
AI valuation
Our deep-learning model estimates AT&T Inc.'s (T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.59
- Current price
- $26.12
- AI upside
- +9.46%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$14.17
-45.75% upside
Graham-Dodd
$4.72
-81.92% upside
Graham Formula
$33.00
+26.35% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| T | AT&T Inc. | $26.12 | 198.5B | +9% | -46% | -82% | +26% | 8.59 | 1.82 | 1.60 | 6.52 | 8.25 | 4.80 | 79.77% | 19.23% | 17.42% | 21.76% | 8.23% | 5.74% | 1.57 | 3.55 | 0.91 | 0.50 | 2.85 | 10403.00% | 271.00% | 505.00% | 9.68% | 0.75 | 7.65% | 4.07% | 35.00% | 6.31% | 14.76 | 18.34 | 2.84 | 0.94 |
| AMX | América Móvil, S.A.B. de … | $26.02 | 78.36B | +16% | -55% | -91% | -47% | 18.48 | 3.96 | 1.62 | 6.53 | 7.43 | 21.93 | 42.94% | 21.00% | 8.78% | 21.23% | 9.98% | 4.32% | 2.53 | 2.54 | 0.74 | 0.56 | 2.49 | 24865.00% | 182.00% | -442.00% | 8.40% | 0.46 | 10.44% | 2.17% | 40.00% | 2.95% | 12.48 | 19.22 | 2.62 | 1.81 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| CMCSA | Comcast Corporation | $30.96 | 112.81B | +90% | -46% | -46% | +43% | 5.60 | 1.16 | 0.91 | 4.59 | 18.56 | -2.41 | 60.07% | 16.71% | 16.01% | 21.92% | 8.41% | 7.42% | 1.14 | 4.69 | 0.88 | 0.70 | 2.18 | 3019.00% | -2.00% | 4132.00% | 19.54% | 1.00 | 11.67% | 4.37% | 24.50% | 10.75% | 10.30 | 9.73 | 1.72 | 1.41 |
| DIS | The Walt Disney Company | $106.05 | 188.06B | -4% | -54% | -63% | -26% | 14.05 | 1.72 | 2.00 | 11.90 | 9.25 | 6.91 | 37.76% | 14.65% | 13.14% | 12.76% | 9.43% | 6.82% | 0.41 | 7.63 | 0.71 | 0.55 | 2.05 | 15184.00% | 335.00% | 1774.00% | 5.34% | 0.53 | 6.87% | 0.96% | 13.40% | 5.11% | 16.47 | 22.61 | 2.41 | 2.44 |
| RCI | Rogers Communications Inc… | $39.93 | 21.57B | +50% | -5% | -23% | +201% | 4.47 | 1.27 | 1.42 | 5.16 | 1.50 | -1.25 | 23.11% | 23.11% | 31.75% | 39.74% | 7.17% | 8.54% | 1.92 | 2.24 | 0.61 | 0.49 | 3.07 | 29781.00% | 529.00% | 5584.00% | 7.63% | 0.39 | 3.71% | 3.39% | 15.20% | 8.30% | 15.16 | 32.35 | 3.50 | 0.62 |
| TIMB | TIM S.A. | $27.48 | 13.13B | +54% | -58% | — | -24% | 15.87 | 2.85 | 2.57 | 8.23 | 78.82 | 7.21 | 53.93% | 25.03% | 16.20% | 17.12% | 15.18% | 7.61% | 1.19 | 3.24 | 0.89 | 0.71 | 2.58 | 2013.00% | 462.00% | 1436.00% | 13.00% | 0.88 | 21.44% | 7.83% | 124.30% | 8.93% | 13.68 | 10.24 | 3.42 | 2.31 |
| TLK | Perusahaan Perseroan (Per… | $21.27 | 21.07B | +49% | -53% | — | -42% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
| TMUS | T-Mobile US, Inc. | $217.09 | 242.82B | -17% | -60% | -84% | -27% | 22.18 | 4.12 | 2.76 | 11.18 | 3570.48 | 5.85 | 47.64% | 21.23% | 12.45% | 18.18% | 8.32% | 5.15% | 2.07 | 5.33 | 1.00 | 0.63 | 3.62 | 62.00% | 849.00% | 8027.00% | 7.38% | 1.14 | 10.38% | 1.69% | 37.50% | 5.78% | 19.23 | 20.03 | 4.08 | 1.73 |
| VIV | Telefônica Brasil S.A. | $16.91 | 27.02B | +10% | -60% | -73% | -48% | 23.29 | 2.05 | 2.41 | 6.78 | 196.77 | 6.79 | 40.43% | 15.23% | 10.35% | 8.74% | 8.58% | 4.78% | 0.45 | 3.62 | 1.00 | 0.83 | 0.98 | 1183.00% | 462.00% | 461.00% | 7.84% | 0.80 | 12.54% | 1.52% | 35.50% | 4.18% | 18.49 | 14.90 | 2.81 | 2.16 |
| VZ | Verizon Communications In… | $50.14 | 211.47B | +6% | -48% | — | -14% | 12.30 | 2.02 | 1.53 | 8.23 | — | 2.97 | 45.64% | 21.17% | 12.43% | 16.86% | 8.27% | 4.35% | 1.92 | 4.37 | 0.91 | 0.76 | 3.80 | -217.00% | 252.00% | 636.00% | 9.53% | 0.60 | 7.33% | 5.44% | 66.90% | 5.44% | 13.42 | 19.52 | 2.84 | 1.32 |
About AT&T Inc.
AT&T Inc. provides telecommunications, media, and technology services worldwide. Its Communications segment offers wireless voice and data communications services; and sells handsets, wireless data cards, wireless computing devices, and carrying cases and hands-free devices through its own company-owned stores, agents, and third-party retail stores. It also provides data, voice, security, cloud solutions, outsourcing, and managed and professional services, as well as customer premises equipment for multinational corporations, small and mid-sized businesses, governmental, and wholesale customers. In addition, this segment offers broadband fiber and legacy telephony voice communication services to residential customers. It markets its communications services and products under the AT&T, Cricket, AT&T PREPAID, and AT&T Fiber brand names. The company's Latin America segment provides wireless services in Mexico; and video services in Latin America. This segment markets its services and products under the AT&T and Unefon brand names. The company was formerly known as SBC Communications Inc. and changed its name to AT&T Inc. in 2005. AT&T Inc. was incorporated in 1983 and is headquartered in Dallas, Texas.
- CEO
- John T. Stankey
- Employees
- 139.97K
- Beta
- 0.61
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.17 ÷ $26.12) − 1 = -45.75% (DCF, example).