AT&T Inc. (T) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for AT&T Inc. (US:T), trading at 23.21. In 2025, AT&T Inc. generated $125.65 Billion in revenue and $19.44 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for AT&T Inc. is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 23.21
- Recent Revenue (2025): $125.65 Billion
- Free Cash Flow (2025): $19.44 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.