T · AT&T Inc.
$28.322026-05-17Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Integrated Telecommunication Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$21
-27.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($21 · $42) Analysts Range ($20 · $33) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $134.0B | — | 19.3% | 18.6% | $21.1B | −$19.8B | $1.2B | 4.8% | — | 6.5% | $324.0B | $2.80 | — |
| 2022.Q4 | $120.7B | -9.9% | -3.8% | 0.0% | −$10.2B | −$13.0B | −$23.2B | 10.7% | — | -3.7% | $229.8B | $-1.19 | — |
| 2023.Q4 | $122.4B | 1.4% | 20.2% | 21.3% | $19.5B | −$3.4B | $16.0B | 6.1% | — | 8.4% | $233.9B | $2.01 | — |
| 2024.Q4 | $122.3B | -0.1% | 19.8% | 26.6% | $17.8B | −$1.6B | $16.2B | 6.6% | — | 7.8% | $224.6B | $1.53 | — |
| 2025.Q4 | $125.6B | 2.7% | 18.8% | 13.4% | $20.4B | −$1.5B | $18.9B | 6.8% | — | 8.7% | $247.3B | $3.05 | 8.6 |
| italics below = DCF projection · 10yr Rev CAGR: 3.1% |
| 2026.Q4 | $128.5B | +2.2% | 18.8% | 14.1% | $20.7B | −$5.3B | $15.4B | 7.2% | $14.4B | 8.3% | $252.6B | $2.89 | 9.8 |
| 2027.Q4 | $131.4B | +2.3% | 18.9% | 14.7% | $21.2B | −$5.7B | $15.5B | 7.3% | $13.5B | 8.3% | $258.3B | $2.95 | 9.6 |
| 2028.Q4 | $134.8B | +2.5% | 19.1% | 15.4% | $21.7B | −$6.5B | $15.3B | 7.4% | $12.4B | 8.3% | $264.7B | $3.03 | 9.3 |
| 2029.Q4 | $138.5B | +2.8% | 19.2% | 16.0% | $22.3B | −$928MM | $21.4B | 7.6% | $16.1B | 8.4% | $265.7B | $3.11 | 9.1 |
| 2030.Q4 | $142.7B | +3.1% | 19.5% | 16.7% | $23.2B | −$1.2B | $22.0B | 7.7% | $15.4B | 8.7% | $266.9B | $3.23 | 8.8 |
|
| Term. Yr+ | $177.8B | 4.1% | 19.5% | 20.0% | $27.8B | −$13.2B | $14.5B | 8.6% | $152.3B | 8.6% | — | — | — |
Active scenario IV: $21 (-27.5% vs market)