In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Dividends are the cleanest and most straightforward measure of cash flow because these are clearly cash flows that go directly to the investor.
Paying user area
Try for free
AT&T Inc. pages available for free this week:
- Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Long-term (Investment) Activity Ratios
- Analysis of Reportable Segments
- Analysis of Geographic Areas
- Present Value of Free Cash Flow to Equity (FCFE)
- Selected Financial Data since 2005
- Net Profit Margin since 2005
- Operating Profit Margin since 2005
- Return on Assets (ROA) since 2005
- Price to Operating Profit (P/OP) since 2005
The data is hidden behind: . Unhide it.
Get full access^{} to the entire website from $10.42/mo, or
get 1-month access^{} to AT&T Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Intrinsic Stock Value (Valuation Summary)
Year | Value | DPS_{t} or Terminal value (TV_{t}) | Calculation | Present value at |
---|---|---|---|---|
0 | DPS_{0}^{1} | |||
1 | DPS_{1} | = × (1 + ) | ||
2 | DPS_{2} | = × (1 + ) | ||
3 | DPS_{3} | = × (1 + ) | ||
4 | DPS_{4} | = × (1 + ) | ||
5 | DPS_{5} | = × (1 + ) | ||
5 | Terminal value (TV_{5}) | = × (1 + ) ÷ ( – ) | ||
Intrinsic value of AT&T Inc. common stock (per share) | ||||
Current share price |
Based on: 10-K (reporting date: 2023-12-31).
^{1} DPS_{0} = Sum of the last year dividends per share of AT&T Inc. common stock. See details »
Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.
Required Rate of Return (r)
Assumptions | ||
Rate of return on LT Treasury Composite^{1} | R_{F} | |
Expected rate of return on market portfolio^{2} | E(R_{M}) | |
Systematic risk of AT&T Inc. common stock | β_{T} | |
Required rate of return on AT&T Inc. common stock^{3} | r_{T} |
^{1} Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).
^{2} See details »
^{3} r_{T} = R_{F} + β_{T} [E(R_{M}) – R_{F}]
= + [ – ]
=
Dividend Growth Rate (g)
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
2023 Calculations
^{1} Retention rate = (Net income (loss) attributable to AT&T – Common stock dividends – Preferred stock dividends) ÷ (Net income (loss) attributable to AT&T – Preferred stock dividends)
= ( – – ) ÷ ( – )
=
^{2} Profit margin = 100 × (Net income (loss) attributable to AT&T – Preferred stock dividends) ÷ Operating revenues
= 100 × ( – ) ÷
=
^{3} Asset turnover = Operating revenues ÷ Total assets
= ÷
=
^{4} Financial leverage = Total assets ÷ Stockholders’ equity attributable to AT&T
= ÷
=
^{5} g = Retention rate × Profit margin × Asset turnover × Financial leverage
= × × ×
=
Dividend growth rate (g) implied by Gordon growth model
g = 100 × (P_{0} × r – D_{0}) ÷ (P_{0} + D_{0})
= 100 × ( × – ) ÷ ( + )
=
where:
P_{0} = current price of share of AT&T Inc. common stock
D_{0} = the last year dividends per share of AT&T Inc. common stock
r = required rate of return on AT&T Inc. common stock
Year | Value | g_{t} |
---|---|---|
1 | g_{1} | |
2 | g_{2} | |
3 | g_{3} | |
4 | g_{4} | |
5 and thereafter | g_{5} |
where:
g_{1} is implied by PRAT model
g_{5} is implied by Gordon growth model
g_{2}, g_{3} and g_{4} are calculated using linear interpoltion between g_{1} and g_{5}
Calculations
g_{2} = g_{1} + (g_{5} – g_{1}) × (2 – 1) ÷ (5 – 1)
= + ( – ) × (2 – 1) ÷ (5 – 1)
=
g_{3} = g_{1} + (g_{5} – g_{1}) × (3 – 1) ÷ (5 – 1)
= + ( – ) × (3 – 1) ÷ (5 – 1)
=
g_{4} = g_{1} + (g_{5} – g_{1}) × (4 – 1) ÷ (5 – 1)
= + ( – ) × (4 – 1) ÷ (5 – 1)
=