What Is T Fair Value?
AT&T Inc. (T) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, AT&T Inc. (T) has a composite fair value estimate of $72.76 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $23.25, suggesting the stock is undervalued by 212.9%.
Data as of August 1, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$72.76
vs. current price of $23.25(+212.9%)
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 →
$120.95
+420.2%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 →
$65.37
+181.2%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 →
$29.05
+24.9%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.
$23.53
+1.2%Fair Value
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 $23.25 is 420.2% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $18.07B | $17.15B |
| Year 2 | $19.89B | $17.92B |
| Year 3 | $21.90B | $18.72B |
| Year 4 | $24.10B | $19.56B |
| Year 5 | $26.53B | $20.44B |
| Year 6 | $29.20B | $21.35B |
| Year 7 | $32.14B | $22.31B |
| Year 8 | $35.38B | $23.31B |
| Year 9 | $38.95B | $24.35B |
| Year 10 | $42.87B | $25.44B |
| Terminal Value | $1.54T | $912.73B |
What Are T's Key Financial Metrics?
Earnings & Growth
Current Price
$23.25
EPS (TTM)
$3.03
Forward P/E
9.1
Profit Margin
16.9%
Cash & Balance Sheet
Free Cash Flow
10.1B
EBITDA
44.9B
Book Value
$16.06
Total Debt
165.8B
What Do Analysts Say About T?
Low
$20.00
Average
$28.71
High
$36.00
Upside
+23.5%
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 $72.76. The stock is currently trading at $23.25, 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 $23.25 is 212.9% below our estimated fair value of $72.76.
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 $28.71, ranging from $20.00 to $36.00. This implies 23.5% upside from the current price.