Company Valuation: AT&T Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 175,669 131,193 119,977 163,381 176,102 173,297 - -
Change - -25.32% -8.55% 36.18% 7.79% -1.59% - -
Enterprise Value (EV) 1 331,854 263,382 250,586 283,465 293,468 318,973 317,015 315,160
Change - -20.63% -4.86% 13.12% 3.53% 8.69% -0.61% -0.59%
P/E 8.91x -16.3x 8.52x 15.3x 8.17x 10.8x 9.87x 8.78x
PBR 1.06x 1.35x 1.16x 1.57x 1.59x 1.6x 1.49x 1.36x
PEG - 0x -0x -0.6x 0x -0.5x 1.06x 0.7x
Capitalization / Revenue 1.04x 1.09x 0.98x 1.34x 1.4x 1.34x 1.31x 1.28x
EV / Revenue 1.97x 2.18x 2.05x 2.32x 2.34x 2.47x 2.4x 2.34x
EV / EBITDA 6.45x 6.35x 5.77x 6.33x 6.33x 6.62x 6.32x 6.01x
EV / EBIT 14.2x -57.4x 10.7x 14.9x 12.1x 11.6x 10.6x 9.84x
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% 5.68% 6.08% 6.8%
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% 4.39% 4.39% 4.43%
EPS 2 2.76 -1.13 1.97 1.49 3.04 2.344 2.563 2.881
Distribution rate 75.4% -98.2% 56.3% 74.5% 36.5% 47.3% 43.3% 38.8%
Net sales 1 168,864 120,741 122,428 122,336 125,648 129,269 131,969 134,936
EBITDA 1 51,469 41,465 43,400 44,760 46,361 48,170 50,121 52,456
EBIT 1 23,347 -4,587 23,461 19,049 24,162 27,591 29,802 32,027
Net income 1 19,900 -8,727 14,192 10,746 21,889 16,125 16,852 18,210
Net Debt 1 156,185 132,189 130,609 120,084 117,366 145,676 143,718 141,863
Reference price 2 24.60 18.41 16.78 22.77 24.84 25.29 25.29 25.29
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 1/26/22 1/25/23 1/24/24 1/27/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
2101.41x40.6x82.93x - 1,859B
16.72x2.96x7.49x2.26% 196B
27.94x6.12x28.58x0.21% 188B
10.79x2.47x6.62x4.39% 173B
14.78x2.38x7.9x2.88% 69.82B
12.57x1.41x4.82x3.53% 36.76B
20.17x5.49x10.08x4.72% 32.79B
8.5x0.31x1.3x7.8% 22.68B
12.63x3.21x7.23x7.3% 19.66B
Average 247.28x 7.22x 17.44x 4.14% 288.76B
Weighted average by Cap. 1,508.26x 30.05x 62.87x 2.77%

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.