investorscraft@gmail.com

Intrinsic ValueAT&T Inc. (T)

Previous Close$25.27
Intrinsic Value
Upside potential
Previous Close
$25.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AT&T Inc. is a leading telecommunications and media conglomerate operating primarily in the U.S. Its core business segments include wireless and wireline communications, broadband, and digital entertainment services. The company generates revenue through subscription-based models, infrastructure leasing, and content distribution, positioning itself as a key player in the highly competitive telecom sector. AT&T’s extensive fiber network and 5G investments reinforce its market dominance, though it faces stiff competition from Verizon and T-Mobile. The company’s strategic focus on bundling services and expanding high-speed internet access aims to enhance customer retention and ARPU. Additionally, its WarnerMedia divestiture has streamlined operations, allowing greater emphasis on connectivity solutions. AT&T’s scale and brand recognition provide a competitive edge, but regulatory pressures and capital intensity remain ongoing challenges.

Revenue Profitability And Efficiency

AT&T reported $122.3 billion in revenue for FY 2024, with net income of $10.9 billion, reflecting a diluted EPS of $1.49. Operating cash flow stood at $38.8 billion, underscoring strong cash generation capabilities. Capital expenditures totaled $20.3 billion, indicative of continued infrastructure investments. The company’s ability to convert revenue into cash flow highlights operational efficiency, though margins remain pressured by high fixed costs and competitive pricing dynamics.

Earnings Power And Capital Efficiency

AT&T’s earnings power is supported by recurring revenue streams from wireless and broadband subscriptions. The company’s capital efficiency is tempered by substantial debt and ongoing capex requirements, particularly in 5G and fiber expansion. Free cash flow, after accounting for capex, remains robust, enabling debt reduction and shareholder returns. However, interest expenses and depreciation weigh on net profitability, necessitating disciplined capital allocation.

Balance Sheet And Financial Health

AT&T’s balance sheet shows $3.3 billion in cash and equivalents against $140.9 billion in total debt, reflecting a leveraged position. The company has prioritized deleveraging through asset monetization and cash flow generation. While liquidity is adequate, high debt levels necessitate careful refinancing management. Credit metrics remain within investment-grade thresholds, but sustained EBITDA growth is critical to maintaining financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by wireless subscriber additions and fiber broadband penetration, though industry saturation limits upside. AT&T’s dividend payout of $1.14 per share reflects a commitment to income-oriented investors, with a yield that remains attractive despite recent cuts. Share buybacks are minimal, as free cash flow is directed toward debt reduction and network investments. Long-term growth hinges on successful execution of 5G monetization and cost efficiencies.

Valuation And Market Expectations

AT&T trades at a modest earnings multiple, reflecting market skepticism over growth prospects and debt concerns. Investors appear to value the stock for its dividend yield rather than capital appreciation. Consensus estimates project steady but unspectacular revenue growth, with margins improving gradually as capex intensity declines. The valuation discounts AT&T’s defensive qualities but also its limited near-term catalysts.

Strategic Advantages And Outlook

AT&T’s scale, infrastructure assets, and sticky customer base provide enduring advantages. The company’s focus on high-margin connectivity services and debt reduction should bolster long-term stability. However, execution risks in 5G deployment and competitive pressures persist. The outlook remains cautious, with incremental improvements expected as legacy liabilities are addressed and new revenue streams mature.

Sources

AT&T 10-K, Investor Presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount