Valuation AT&T Inc.

Equities

Market Closed - Nyse Other stock markets 04:02:02 2024-09-13 pm EDT			Pre-market 08:15:56 am
21.64 ^USD	+0.23%		21.72	+0.39%

01:07pm	AT&T and TPG in Early Talks to Merge DirecTV with Dish's EchoStar	MT
Sep. 12	Top Midday Stories: Moderna Shares Tumble on R&D Expense Cuts; Mastercard to Buy Recorded Future for $2.65 Billion	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	285,479	204,916	175,669	131,193	119,977	155,164	-	-
Change	-	-28.22%	-14.27%	-25.32%	-8.55%	29.33%	-	-
Enterprise Value (EV) ¹	436,496	352,421	331,854	263,382	250,586	276,555	267,471	261,650
Change	-	-19.26%	-5.84%	-20.63%	-4.86%	10.36%	-3.28%	-2.18%
P/E ratio	20.7x	-38.3x	8.91x	-16.3x	8.52x	10.7x	9.91x	9.48x
PBR	1.55x	1.27x	1.06x	1.35x	1.16x	1.43x	1.32x	1.23x
PEG	-	0x	-0x	0x	-0x	4.64x	1.19x	2.1x
Capitalization / Revenue	1.58x	1.19x	1.04x	1.09x	0.98x	1.26x	1.24x	1.23x
EV / Revenue	2.41x	2.05x	1.97x	2.18x	2.05x	2.25x	2.14x	2.07x
EV / EBITDA	7.36x	6.46x	6.45x	6.35x	5.77x	6.19x	5.83x	5.59x
EV / EBIT	15.6x	55x	14.2x	-57.4x	10.7x	11.5x	10.5x	9.93x
EV / FCF	15x	12.8x	13x	16.3x	12.2x	15.9x	14.8x	15.8x
FCF Yield	6.65%	7.79%	7.66%	6.15%	8.17%	6.29%	6.74%	6.34%
Dividend per Share ²	2.05	2.08	2.08	1.11	1.11	1.119	1.13	1.133
Rate of return	5.25%	7.23%	8.46%	6.03%	6.62%	5.17%	5.22%	5.23%
EPS ²	1.89	-0.75	2.76	-1.13	1.97	2.015	2.184	2.282
Distribution rate	108%	-277%	75.4%	-98.2%	56.3%	55.5%	51.8%	49.6%
Net sales ¹	181,193	171,760	168,864	120,741	122,428	122,695	124,710	126,466
EBITDA ¹	59,287	54,546	51,469	41,465	43,400	44,677	45,856	46,810
EBIT ¹	27,955	6,405	23,347	-4,587	23,461	24,021	25,524	26,351
Net income ¹	13,900	-5,400	19,900	-8,727	14,192	14,493	15,845	16,183
Net Debt ¹	151,017	147,505	156,185	132,189	130,609	121,391	112,307	106,486
Reference price ²	39.08	28.76	24.60	18.41	16.78	21.64	21.64	21.64
Nbr of stocks (in thousands)	7,305,000	7,125,045	7,141,000	7,126,188	7,150,020	7,170,244	-	-
Announcement Date	1/29/20	1/27/21	1/26/22	1/25/23	1/24/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AT&T INC.	10.74x	2.25x	6.19x	+5.17%	155B
T-MOBILE US, INC.	21.92x	3.87x	9.89x	+1.31%	237B
SOFTBANK GROUP CORP.	34.54x	3.89x	14.12x	+0.52%	87.05B
KDDI CORPORATION	13.82x	1.94x	6.3x	+3.08%	70.4B
VODAFONE GROUP PLC	11.66x	1.36x	4.6x	+5.82%	26.69B
CHINA UNICOM HONG KONG LIMITED	8.41x	0.29x	1.11x	+6.99%	24.17B
ADVANCED INFO SERVICE	23.51x	4.77x	9.32x	+3.71%	23.27B
TELENOR ASA	9.73x	3.33x	7.66x	+7.10%	17.31B
VODACOM GROUP LIMITED	11.54x	1.72x	4.6x	+6.09%	12.22B
TAIWAN MOBILE CO., LTD.	27.46x	2.06x	10.11x	+3.74%	10.93B
Average	17.33x	2.55x	7.39x	+4.35%	66.39B
Weighted average by Cap.	18.83x	3.01x	8.49x	+3.05%