What Is T Fair Value?
AT&T Inc. (T) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, AT&T Inc. (T) has a composite fair value estimate of $78.71 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $21.41, suggesting the stock is undervalued by 267.6%.
Data as of October 31, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$78.71
vs. current price of $21.41(+267.6%)
How Is T Fair Value Calculated?
Four independent models estimate what T is worth. Each uses different inputs and assumptions. The composite blends them by weight.
T Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$131.68
+515.0%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$72.11
+236.8%Undervalued
Inputs used
T Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$29.20
+36.4%Undervalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$25.49
+19.0%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $21.41 is 515.0% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $18.16B | $17.25B |
| Year 2 | $20.09B | $18.13B |
| Year 3 | $22.22B | $19.05B |
| Year 4 | $24.58B | $20.01B |
| Year 5 | $27.19B | $21.03B |
| Year 6 | $30.08B | $22.10B |
| Year 7 | $33.28B | $23.22B |
| Year 8 | $36.81B | $24.40B |
| Year 9 | $40.72B | $25.64B |
| Year 10 | $45.04B | $26.94B |
| Terminal Value | $1.66T | $995.68B |
What Are T's Key Financial Metrics?
Earnings & Growth
Current Price
$21.41
EPS (TTM)
$1.87
Forward P/E
8.3
Profit Margin
10.2%
Cash & Balance Sheet
Free Cash Flow
12B
EBITDA
45.9B
Book Value
$15.79
Total Debt
180.6B
What Do Analysts Say About T?
Low
$20.00
Average
$27.72
High
$34.00
Upside
+29.5%
T Fair Value FAQ
What is the fair value of T?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), T's estimated fair value is $78.71. The stock is currently trading at $21.41, which makes it undervalued by our analysis.
How is T's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is T overvalued or undervalued?
Based on our analysis, T is undervalued. The current price of $21.41 is 267.6% below our estimated fair value of $78.71.
What do Wall Street analysts say about T?
23 analysts cover AT&T Inc. with a consensus rating of "Buy." The average price target is $27.72, ranging from $20.00 to $34.00. This implies 29.5% upside from the current price.