Company Valuation: AT&T Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 175,669 131,193 119,977 163,381 176,102 174,051 - -
Change - -25.32% -8.55% 36.18% 7.79% -1.16% - -
Enterprise Value (EV) 1 331,854 263,382 250,586 283,465 293,468 319,743 317,804 315,975
Change - -20.63% -4.86% 13.12% 3.53% 8.95% -0.61% -0.58%
P/E 8.91x -16.3x 8.52x 15.3x 8.17x 10.8x 9.9x 8.81x
PBR 1.06x 1.35x 1.16x 1.57x 1.59x 1.61x 1.49x 1.36x
PEG - 0x -0x -0.6x 0x -0.5x 1.04x 0.7x
Capitalization / Revenue 1.04x 1.09x 0.98x 1.34x 1.4x 1.35x 1.32x 1.29x
EV / Revenue 1.97x 2.18x 2.05x 2.32x 2.34x 2.47x 2.41x 2.34x
EV / EBITDA 6.45x 6.35x 5.77x 6.33x 6.33x 6.64x 6.34x 6.02x
EV / EBIT 14.2x -57.4x 10.7x 14.9x 12.1x 11.6x 10.7x 9.86x
EV / FCF 13x 16.3x 12.2x 16.1x 17.7x 17.6x 16.5x 14.7x
FCF Yield 7.66% 6.15% 8.17% 6.22% 5.65% 5.67% 6.06% 6.78%
Dividend per Share 2 2.08 1.11 1.11 1.11 1.11 1.11 1.11 1.119
Rate of return 8.46% 6.03% 6.62% 4.87% 4.47% 4.37% 4.37% 4.41%
EPS 2 2.76 -1.13 1.97 1.49 3.04 2.343 2.566 2.884
Distribution rate 75.4% -98.2% 56.3% 74.5% 36.5% 47.4% 43.3% 38.8%
Net sales 1 168,864 120,741 122,428 122,336 125,648 129,264 131,959 134,770
EBITDA 1 51,469 41,465 43,400 44,760 46,361 48,166 50,113 52,456
EBIT 1 23,347 -4,587 23,461 19,049 24,162 27,590 29,823 32,044
Net income 1 19,900 -8,727 14,192 10,746 21,889 16,118 16,865 18,231
Net Debt 1 156,185 132,189 130,609 120,084 117,366 145,693 143,754 141,925
Reference price 2 24.60 18.41 16.78 22.77 24.84 25.40 25.40 25.40
Nbr of stocks (in thousands) 7,141,000 7,126,188 7,150,020 7,175,289 7,089,449 6,852,386 - -
Announcement Date 26/01/22 25/01/23 24/01/24 27/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2319.41x45.25x92.69x - 2,073B
33.69x6.67x27.65x0.17% 229B
15.36x2.79x7.06x2.46% 180B
10.84x2.47x6.64x4.37% 174B
15.41x2.46x8.14x2.75% 74.22B
14.86x1.45x4.91x3.29% 38.85B
19.16x5.3x9.66x4.95% 30.68B
8.39x0.28x1.14x7.82% 22.35B
12.44x3.16x7.12x7.42% 19.1B
Average 272.17x 7.76x 18.33x 4.15% 315.74B
Weighted average by Cap. 1,697.11x 34.03x 71.14x 2.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. T Stock
  4. T Stock
  5. Valuation AT&T Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!