T · AT&T Inc.
$22.722026-07-21Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Integrated Telecommunication Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$21
-6.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($21 · $50) Analysts Range ($26 · $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 |
|---|
| 2024.Q1 | $122.4B | — | 20.2% | 21.3% | $19.5B | −$2.0B | $17.5B | 6.4% | — | 8.3% | $233.8B | $2.05 | — |
| 2024.Q4 | $122.4B | 0.0% | 20.2% | 26.6% | $18.2B | −$1.6B | $16.5B | 6.6% | — | 7.9% | $224.6B | $2.05 | — |
| 2025.Q1 | $122.3B | -0.1% | 19.8% | 26.0% | $18.0B | −$1.2B | $16.8B | 6.6% | — | 8.0% | $223.0B | $1.56 | — |
| 2025.Q4 | $122.3B | 0.0% | 19.8% | 13.4% | $21.0B | −$1.5B | $19.5B | 6.8% | — | 8.9% | $247.3B | $1.56 | — |
| 2026.Q1 | $126.5B | 3.4% | 19.4% | 13.3% | $21.2B | −$4.6B | $16.7B | 6.4% | — | 8.7% | $242.9B | $3.04 | 6.5 |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2027.Q1 | $130.4B | +3.0% | 19.4% | 13.9% | $21.7B | −$5.3B | $16.4B | 6.7% | $15.4B | 8.8% | $248.2B | $3.09 | 7.4 |
| 2028.Q1 | $134.5B | +3.1% | 19.4% | 14.6% | $22.3B | −$6.2B | $16.0B | 6.8% | $14.1B | 8.9% | $254.4B | $3.17 | 7.2 |
| 2029.Q1 | $138.8B | +3.3% | 19.4% | 15.3% | $22.8B | −$7.5B | $15.4B | 7.0% | $12.6B | 8.8% | $261.9B | $3.25 | 7.0 |
| 2030.Q1 | $143.5B | +3.4% | 19.4% | 15.9% | $23.5B | −$4.7B | $18.8B | 7.2% | $14.4B | 8.9% | $266.6B | $3.34 | 6.8 |
| 2031.Q1 | $148.6B | +3.5% | 19.5% | 16.6% | $24.2B | −$5.5B | $18.7B | 7.4% | $13.3B | 9.0% | $272.0B | $3.44 | 6.6 |
|
| Term. Yr+ | $186.9B | 4.1% | 19.5% | 20.0% | $29.2B | −$13.9B | $15.3B | 8.6% | $164.3B | 8.6% | — | — | — |
Active scenario IV: $21 (-6.6% vs market)