Enterprise Value to FCFF (EV/FCFF)
Free Cash Flow to The Firm (FCFF)
AT&T Inc., FCFF calculation
US$ in millions
Based on: 10-K (reporting date: 2024-12-31), 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).
1, 2 See details »
- Net cash provided by operating activities
- The net cash provided by operating activities showed a declining trend from 2020 to 2022, decreasing from $43,130 million to $35,812 million. However, it experienced a moderate recovery in 2023 and 2024, reaching $38,314 million and $38,771 million respectively. Despite this partial rebound, the level in 2024 remained below the initial 2020 value, indicating some volatility in operational cash generation capacity.
- Free cash flow to the firm (FCFF)
- The free cash flow to the firm exhibited a more pronounced downward trend over the period under analysis. Starting at $34,059 million in 2020, it decreased steadily each year to $23,348 million in 2022. Although there was a partial increase to $26,949 million in 2023, the figure fell again in 2024 to $24,008 million. This pattern suggests that the company's ability to generate free cash flow has weakened notably, with only limited recovery. The decline in FCFF may point to higher capital expenditures, lower operating cash inflows, or a combination of both, affecting funds available for debt servicing, dividends, or reinvestment.
Interest Paid, Net of Tax
AT&T Inc., interest paid, net of tax calculation
US$ in millions
Based on: 10-K (reporting date: 2024-12-31), 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).
2 2024 Calculation
Cash paid during the year for interest, tax = Cash paid during the year for interest × EITR
= 7,132 × 26.60% = 1,897
3 2024 Calculation
Capitalized interest, tax = Capitalized interest × EITR
= 361 × 26.60% = 96
The analysis of the financial data reveals several notable trends over the period from 2020 to 2024. The effective income tax rate (EITR) demonstrates a generally stable pattern with minor fluctuations from 21% in 2020 to 21.3% in 2023, followed by a significant increase to 26.6% in 2024. This rise in the tax rate in the final year suggests a change in tax policy, profitability, or the composition of taxable income that increased the company's tax burden.
Regarding interest expenses, the cash paid during the year for interest, net of tax, shows a consistent downward trend. Starting at 6,507 million US dollars in 2020, the amount decreases steadily each year to 5,235 million US dollars by 2024. This decline indicates an improvement in interest cost management, possibly through debt reduction, refinancing at lower interest rates, or improved cash flow management to reduce net interest payments.
Capitalized interest, net of tax, exhibits more variability with a sharp increase from 97 million US dollars in 2020 to a peak of 1,022 million US dollars in 2022. It then declines to 265 million US dollars by 2024. The peak suggests a significant investment in projects requiring capitalization of interest costs during 2022, followed by a reduction in such capital investments or completion of major projects in subsequent years.
- Effective Income Tax Rate (EITR)
- Stable around 21% from 2020 to 2023, with a notable increase to 26.6% in 2024, indicating changes in tax obligations.
- Cash Paid for Interest, Net of Tax
- Steady decline from 6,507 million US dollars in 2020 to 5,235 million US dollars in 2024, reflecting potential improvements in debt management or financing costs.
- Capitalized Interest, Net of Tax
- Volatile trend with sharp increase peaking in 2022 at 1,022 million US dollars followed by a decline, indicating fluctuating capital investment levels.
Enterprise Value to FCFF Ratio, Current
AT&T Inc., current EV/FCFF calculation, comparison to benchmarks
| Selected Financial Data (US$ in millions) | |
| Enterprise value (EV) | 339,609) |
| Free cash flow to the firm (FCFF) | 24,008) |
| Valuation Ratio | |
| EV/FCFF | 14.15 |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| T-Mobile US Inc. | 30.84 |
| Verizon Communications Inc. | 14.29 |
| EV/FCFF, Sector | |
| Telecommunication Services | 17.49 |
| EV/FCFF, Industry | |
| Communication Services | 28.23 |
Based on: 10-K (reporting date: 2024-12-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
AT&T Inc., historical EV/FCFF calculation, comparison to benchmarks
| Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Enterprise value (EV)1 | 316,146) | 264,921) | 278,467) | 344,709) | 369,254) | |
| Free cash flow to the firm (FCFF)2 | 24,008) | 26,949) | 23,348) | 32,306) | 34,059) | |
| Valuation Ratio | ||||||
| EV/FCFF3 | 13.17 | 9.83 | 11.93 | 10.67 | 10.84 | |
| Benchmarks | ||||||
| EV/FCFF, Competitors4 | ||||||
| T-Mobile US Inc. | 29.35 | 28.48 | 218.70 | — | — | |
| Verizon Communications Inc. | 13.60 | 19.38 | 23.20 | — | 13.85 | |
| EV/FCFF, Sector | ||||||
| Telecommunication Services | 16.53 | 16.10 | 24.13 | 567.15 | 16.80 | |
| EV/FCFF, Industry | ||||||
| Communication Services | 26.11 | 22.29 | 23.06 | 30.26 | 25.42 | |
Based on: 10-K (reporting date: 2024-12-31), 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).
3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= 316,146 ÷ 24,008 = 13.17
4 Click competitor name to see calculations.
The financial data reflects changes in enterprise value (EV), free cash flow to the firm (FCFF), and their ratio over a five-year period ending in 2024. Several notable trends and fluctuations are evident from the figures presented.
- Enterprise Value (EV)
- The enterprise value shows a decreasing trend from 369,254 million USD in 2020 to a low of 264,921 million USD in 2023. This downward movement represents a notable decline of approximately 28% over three years. However, in 2024, the EV rebounds to 316,146 million USD, indicating a partial recovery but still remaining below the 2020 level. This pattern suggests a period of valuation contraction followed by renewed investor confidence or improved underlying fundamentals.
- Free Cash Flow to the Firm (FCFF)
- FCFF demonstrates a declining trend as well, falling from 34,059 million USD in 2020 to 23,348 million USD in 2022, which is a significant reduction of around 31.4%. After 2022, FCFF increases moderately to 26,949 million USD in 2023, before decreasing again to 24,008 million USD in 2024. The fluctuations in FCFF indicate variable operational cash-generating ability, with a marked dip in the middle of the period and an unstable recovery in the latter years.
- EV to FCFF Ratio
- The EV/FCFF ratio, an indicator of valuation relative to cash flow, fluctuates throughout the period. Initially, the ratio is around 10.8 in 2020 and shows a slight decline to 10.67 in 2021, suggesting a marginally lower valuation multiple. It then rises to 11.93 in 2022, reflecting increased valuation pressure relative to cash flow during a period when FCFF was declining. In 2023, the ratio declines to 9.83, corresponding with a drop in EV and a rebound in FCFF, indicating more favorable valuation multiples. However, in 2024, the ratio spikes sharply to 13.17, driven by a resurgence in EV coupled with a decrease in FCFF, implying a potentially higher valuation or investor optimism despite a reduction in free cash flow.
In summary, the analysis reveals that the company experienced a period of value contraction and free cash flow reduction between 2020 and 2022, followed by a partial recovery in both metrics in subsequent years. The fluctuating EV/FCFF ratio highlights varying investor sentiment and valuation dynamics, with an especially high valuation multiple in 2024 that may warrant further investigation in the context of operating performance and market conditions.