investorscraft@gmail.com

Intrinsic ValueAT&T Inc. 5.35% GLB NTS 66 (TBB)

Previous Close$22.46
Intrinsic Value
Upside potential
Previous Close
$22.46

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. 5.35% Global Notes (TBB) represents a fixed-income security issued by AT&T, a leading telecommunications and media conglomerate. The company operates in a highly competitive industry, providing wireless, broadband, and entertainment services to consumers and businesses. AT&T's core revenue model is driven by subscription-based services, including mobile plans, fiber-optic internet, and streaming platforms like HBO Max. The company holds a strong market position as one of the largest telecom providers in the U.S., leveraging its extensive infrastructure and brand recognition. However, it faces intense competition from rivals such as Verizon and T-Mobile, as well as disruptive technologies and regulatory pressures. AT&T's strategic focus includes network expansion, cost optimization, and debt reduction to strengthen its financial flexibility. The issuance of notes like TBB supports its capital structure and refinancing needs while offering investors a fixed-income instrument tied to its creditworthiness.

Revenue Profitability And Efficiency

AT&T reported revenue of $122.3 billion for FY 2024, with net income of $10.9 billion and diluted EPS of $1.55. Operating cash flow stood at $38.8 billion, reflecting robust cash generation capabilities. Capital expenditures totaled $20.3 billion, indicating significant investments in network infrastructure and technology. The company's profitability metrics demonstrate resilience, though margins are influenced by high operational costs and competitive pricing pressures in the telecom sector.

Earnings Power And Capital Efficiency

AT&T's earnings power is supported by its diversified revenue streams and scale advantages. The company generates substantial operating cash flow, which funds capital expenditures and debt servicing. However, its capital efficiency is tempered by high leverage and ongoing investments in 5G and fiber expansion. The fixed-income nature of TBB aligns with AT&T's strategy to manage its debt profile while maintaining liquidity for growth initiatives.

Balance Sheet And Financial Health

AT&T's balance sheet shows $3.3 billion in cash and equivalents against total debt of $140.9 billion, highlighting a leveraged position. The company's financial health is closely tied to its ability to service debt and generate consistent cash flow. While the high debt load poses risks, AT&T's stable revenue base and asset portfolio provide a foundation for meeting obligations, including the 5.35% coupon on TBB.

Growth Trends And Dividend Policy

AT&T's growth is driven by wireless subscriber additions, fiber expansion, and streaming services. The company pays a dividend of $1.34 per share, reflecting a commitment to shareholder returns despite its leveraged position. Future growth will depend on execution in 5G deployment and cost management, with dividends likely to remain a priority alongside debt reduction.

Valuation And Market Expectations

The valuation of TBB is influenced by AT&T's credit rating and interest rate environment. Market expectations hinge on the company's ability to stabilize debt levels and sustain cash flow. The note's 5.35% yield appeals to income-focused investors, though credit risk remains a consideration given AT&T's leverage.

Strategic Advantages And Outlook

AT&T benefits from its entrenched market position, extensive network assets, and diversified revenue streams. The outlook depends on successful execution of its deleveraging plan and competitive positioning in 5G and broadband. While challenges persist, the company's scale and cash flow generation provide a pathway to long-term stability, supporting instruments like TBB.

Sources

AT&T 10-K, investor presentations

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