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 1,75,669 1,31,193 1,19,977 1,63,381 1,76,102 1,44,228 - -
Change - -25.32% -8.55% 36.18% 7.79% -18.1% - -
Enterprise Value (EV) 1 3,31,854 2,63,382 2,50,586 2,83,465 2,93,468 2,92,023 2,92,355 2,92,476
Change - -20.63% -4.86% 13.12% 3.53% -0.49% 0.11% 0.04%
P/E 8.91x -16.3x 8.52x 15.3x 8.17x 10.7x 8.19x 7.29x
PBR 1.06x 1.35x 1.16x 1.57x 1.59x 1.33x 1.28x 1.17x
PEG - 0x -0x -0.6x 0x -0.3x 0.3x 0.6x
Capitalization / Revenue 1.04x 1.09x 0.98x 1.34x 1.4x 1.11x 1.11x 1.09x
EV / Revenue 1.97x 2.18x 2.05x 2.32x 2.34x 2.25x 2.25x 2.21x
EV / EBITDA 6.45x 6.35x 5.77x 6.33x 6.33x 6.05x 5.88x 5.63x
EV / EBIT 14.2x -57.4x 10.7x 14.9x 12.1x 11.6x 9.84x 9.02x
EV / FCF 13x 16.3x 12.2x 16.1x 17.7x 16.3x 15.2x 13.9x
FCF Yield 7.66% 6.15% 8.17% 6.22% 5.65% 6.15% 6.58% 7.17%
Dividend per Share 2 2.08 1.11 1.11 1.11 1.11 1.11 1.11 1.115
Rate of return 8.46% 6.03% 6.62% 4.87% 4.47% 5.18% 5.18% 5.21%
EPS 2 2.76 -1.13 1.97 1.49 3.04 2.003 2.616 2.936
Distribution rate 75.4% -98.2% 56.3% 74.5% 36.5% 55.4% 42.4% 38%
Net sales 1 1,68,864 1,20,741 1,22,428 1,22,336 1,25,648 1,30,024 1,30,107 1,32,409
EBITDA 1 51,469 41,465 43,400 44,760 46,361 48,248 49,711 51,951
EBIT 1 23,347 -4,587 23,461 19,049 24,162 25,169 29,706 32,431
Net income 1 19,900 -8,727 14,192 10,746 21,889 13,352 16,888 18,483
Net Debt 1 1,56,185 1,32,189 1,30,609 1,20,084 1,17,366 1,47,795 1,48,127 1,48,248
Reference price 2 24.60 18.41 16.78 22.77 24.84 21.41 21.41 21.41
Nbr of stocks (in thousands) 71,41,000 71,26,188 71,50,020 71,75,289 70,89,449 67,36,473 - -
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.($)
606.87x37.06x73.98x - 1,83000Cr
33.89x5.44x22.57x0.25% 16TCr
14.04x2.61x6.63x2.66% 17TCr
10.69x2.25x6.05x5.18% 14TCr
30.69x5.56x9.75x1.69% 13TCr
7.89x1.36x4.93x5.71% 8.25TCr
18.48x2.14x8.1x3.77% 7.13TCr
14.17x2.33x7.62x2.96% 6.86TCr
13.35x1.42x4.82x3.4% 3.67TCr
Average 83.34x 6.68x 16.05x 3.2% 29.89TCr
Weighted average by Cap. 418.98x 26.26x 53.50x 2.92%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AT&T Inc.

Historical PBR trend

Valuation ratios - PBR - AT&T Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AT&T Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AT&T Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - AT&T Inc.
  1. Stock Market
  2. Stocks
  3. T Stock
  4. T Stock
  5. Valuation AT&T Inc.