AT&T Inc.
- Price
- 24.13 USD
- Fair value
- 36.44 USD
- Discount to fair value
- +34%
- Mkt cap
- 167.66B
- P/E
- 7.6×
- P/B
- 1.41×
- EV
- 304.47B
- Div yield
- 4.88%
- ROE
- 18.5%
- Net margin
- 17.4%
Current price24.13USD
Fair value (est., median)36.44USD
UndervaluedFair valueOvervalued
-33.8% below fair valueWould need to rise ~51.0% to reach fair value.
Median ofDCF 64.95DDM 36.44Graham 31.21Residual Income 45.43Earnings Power 34.02
Health Check
57.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 33.8% below estimated fair value.
- Strong return on equity (18.5%).
- Attractive, covered dividend (4.88%).
Risks
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 134.04B | 120.74B | 122.43B | 122.34B | 125.65B |
| Net Income | 20.08B | -8.29B | 14.30B | 10.85B | 21.92B |
| Net Margin | 15.0% | -6.9% | 11.7% | 8.9% | 17.4% |
| Operating Cash Flow | 41.96B | 33.92B | 38.31B | 38.77B | 40.28B |
| OCF Margin | 31.3% | 28.1% | 31.3% | 31.7% | 32.1% |
| Capital Expenditure | 15.54B | 19.63B | 17.85B | 20.26B | 20.84B |
| Free Cash Flow | 26.41B | 14.29B | 20.46B | 18.51B | 19.44B |
| FCF Margin | 19.7% | 11.8% | 16.7% | 15.1% | 15.5% |
| FCF Conversion | 131.5% | 172.3% | 143.1% | 170.6% | 88.7% |
| EPS (Diluted) | 2.89/sh | -1.19/sh | 2.06/sh | 1.56/sh | 3.15/sh |
| Dividend / Share | 2.17/sh | 1.42/sh | 1.17/sh | 1.18/sh | 1.18/sh |
Dividend return (if you buy today)if you buy today
Dividend yield4.88%
Dividend / share1.18 USD
If you invest
USD
Shares (≈)414
Est. annual income487.40 USD
At this rate, dividends alone return your capital in ~20.5 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.28 | 0.28 | 0.28 | — | 0.84 | 3.7% |
| 2025 | 0.28 | 0.28 | 0.28 | 0.28 | 1.18 | 4.4% |
| 2024 | 0.28 | 0.28 | 0.28 | 0.28 | 1.18 | 5.7% |
| 2023 | 0.28 | 0.28 | 0.28 | 0.28 | 1.17 | 7.2% |
| 2022 | 0.52 | 0.28 | 0.28 | 0.28 | 1.42 | 7.4% |
Corporate actions
DCash Dividend
0.28 USD /sh2026-07-10
DCash Dividend
0.28 USD /sh2026-04-10
DCash Dividend
0.28 USD /sh2026-01-12
DCash Dividend
0.28 USD /sh2025-10-10
DCash Dividend
0.28 USD /sh2025-07-10
DCash Dividend
0.28 USD /sh2025-04-10
DCash Dividend
0.28 USD /sh2025-01-10
DCash Dividend
0.28 USD /sh2024-10-10
DCash Dividend
0.28 USD /sh2024-07-10
DCash Dividend
0.28 USD /sh2024-04-09
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
64.95 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
36.44 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
31.21 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
45.43 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
34.02 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)36.44 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.33%
- CAPM cost of equity
- 7.46%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in AT&T Inc. regularly?
Starting year
- Invested
- 1K/yr · 44K total(1983 → today · 44 yrs)
- your value today is
- 165K USD
- Total return
- +274.9%(+204.4% Dividends · +70.5% Capital gain)
- Annualised (IRR)
- +8.1%
Invested44KUSD
Dividends89.9KUSD
Capital gain31KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.