← Scroll for more →
AT&T Inc. (TBB)
Telephone Communications (No Radiotelephone)
Latest Price
$18.32
TTM P/E
9.96
Normalized P/E
12.41
TTM Div Yield
6.06%
Fwd Div Yield
6.06%
Book Value
17.91
P/B Ratio
1.02
Valuation metrics
adjust assumptions →Norm. op. income: $23.3B (median of 7yr)
Tax rate: 20%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$8.61
53% downside
Base FCF: $19.4B (median of recent 5yr)
Growth: -7%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$2.42
87% downside
EPS: $3.04
Target P/E: 12×
Formula: EPS × P/E
P/E Fair Value
$36.48
+99% upside