AT&T Inc. (T)

Discount cash flow analysis

Within margin of safety Undervalued by 0.4%

5% margin of safety What's this?

close

How does this work?

This is an interactive analyst report for AT&T Inc., based on a discounted cash flow valuation approach.

You can modify the assumptions and the valuation will be updated automatically. You can also save and share your valuation.

Spacer
Values in $ millions
2007 2008 2009 2010 2011 2012 2013 2014
 
                 
               
 

What will the revenues be in the future?

Growth beyond year three is driven by the terminal growth rate.

Price history

Sensitivity matrix

   
-1% 		Discount Rate %
0%
1%
  -1% $41.26 $40.53 $39.82
Terminal Growth% 0 $41.47 $40.73 $40.01
  +1% $41.68 $40.94 $40.21

How does a change in discount rate or terminal growth affect valuation?

This table shows the sensitivity of the valuation to two key variables - the discount rate and the terminal growth rate

Valuations and comments

  • Valuecruncher created a new valuation of $46.41 (undervalued by 14.39%) - over 4 years ago
  • wongo created a new valuation of $59.78 (undervalued by 57.56%) - over 8 years ago
  • wongo created a new valuation of $59.78 (undervalued by 57.56%) - over 8 years ago
  • lausan created a new valuation of $28.91 (undervalued by 14.54%) - 11 years ago
  • GordonGekko created a new valuation of $29.17 (undervalued by 14.89%) - 11 years ago
  • GordonGekko created a new valuation of $29.17 (undervalued by 14.89%) - 11 years ago
  • jtwdc1 created a new valuation of $30.97 (undervalued by 22.36%) - over 11 years ago
  • jtwdc1 created a new valuation of $16.68 (overvalued by 34.1%) - over 11 years ago
  • SethWellbourne created a new valuation of $20.54 (overvalued by 18.36%) - almost 12 years ago
  • GordonGekko created a new valuation of $25.19 (undervalued by 15.98%) - almost 12 years ago
  • dweis created a new valuation of $53.73 (undervalued by 102.22%) - over 12 years ago
  • TheCrunchBlog created a new valuation of $39.25 (undervalued by 26.41%) - over 12 years ago
  • omer created a new valuation of $35.68 (overvalued by 1.95%) - almost 13 years ago
  • GordonGekko created a new valuation of $40.73 (undervalued by 4.92%) - almost 13 years ago

Comments

No comments yet. Login to comment.

The boring details

All amounts in millions Figures
Enterprise Value: 303,171
Net Debt (Long-term borrowings less cash): 62,145
Equity Value: 230,629
Number of Shares Outstanding: 5,941,000,000
Calculated value per share: $40.73

Enterprise Value is the present value of the post-tax cash flows for a business into the future.

Calcuation of EV

Where:

  • C1, C2, C3 - the cash flow in period 1, 2, 3, ...
  • r - the discount rate

To capture the cash flows into the future a terminal value is calculated via a perpetuity calculation -
based on the final years forecast post-tax free cash flow.

Perpetuity

Where:

  • Cn - the cash flow in the final forecast period.
  • LTG - the long-term growth rate
  • r - the discount rate
  • g - the terminal growth rate

The Capital Asset Pricing Model (CAPM) is used to determine the equity component in the discount rate.

CAPM model

Where:

  • rt - the risk free rate
  • t - the tax rate
  • B - the beta of the company
  • MRP - the Market Risk Premium

Valuecruncher uses an estimate of Weighted Average Cost of Capital (WACC) to determine the discount rate in the calculation.