US · TBB
AT&T Inc. 5.35% GLB NTS 66
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Dallas, DE 75202
- Website
- att.com
Price · as of 2025-12-31
$21.59
Market cap 139.31B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.50 | +22.74% |
| Intrinsic Value(DCF) | $12.09 | -44% |
| Graham-Dodd Method(GD) | $4.72 | -78.13% |
| Graham Formula(GF) | $33.00 | +52.86% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $6.68 | |||
| 2012 | $0.00 | $10.90 | |||
| 2013 | $0.00 | $31.18 | |||
| 2014 | $0.00 | $13.38 | |||
| 2015 | $0.00 | $43.77 | |||
| 2016 | $0.00 | $40.45 | |||
| 2017 | $16.58 | $28.41 | $16.89 | $0.34 | $29.70 |
| 2018 | $17.19 | $30.07 | $7.23 | $0.00 | $40.73 |
| 2019 | $19.17 | $28.10 | $2.53 | $0.00 | $26.71 |
| 2020 | $19.92 | $26.84 | $0.00 | $0.00 | $0.00 |
| 2021 | $19.85 | $20.96 | $0.91 | $0.00 | $0.00 |
| 2022 | $19.11 | $14.03 | $0.00 | $0.00 | $1.71 |
| 2023 | $21.78 | $23.01 | $3.94 | $0.00 | $18.99 |
| 2024 | $22.30 | $22.60 | $0.24 | $0.00 | $12.36 |
| 2025 | $22.80 | $26.50 | $5.11 | $4.72 | $33.00 |
AI valuation
Our deep-learning model estimates AT&T Inc. 5.35% GLB NTS 66's (TBB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.50
- Current price
- $21.59
- AI upside
- +22.74%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$12.09
-44% upside
Graham-Dodd
$4.72
-78.13% upside
Graham Formula
$33.00
+52.86% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TBB | AT&T Inc. 5.35% GLB NTS 6… | $21.59 | 139.31B | +23% | -44% | -78% | +53% | 6.99 | 1.48 | 1.30 | 5.84 | 6.72 | 3.91 | 79.77% | 19.23% | 17.42% | 21.76% | 8.23% | 5.74% | 1.57 | 3.55 | 0.91 | 0.50 | 2.85 | 10403.00% | 271.00% | 505.00% | 11.89% | 0.75 | 7.65% | 5.00% | 35.00% | 7.76% | 13.21 | 16.42 | 2.54 | 0.86 |
| AMX | América Móvil, S.A.B. de … | $26.02 | 78.36B | +16% | -55% | -91% | -47% | 18.48 | 3.96 | 1.62 | 6.53 | 7.43 | 21.93 | 42.94% | 21.00% | 8.78% | 21.23% | 9.98% | 4.32% | 2.53 | 2.54 | 0.74 | 0.56 | 2.49 | 24865.00% | 182.00% | -442.00% | 8.40% | 0.46 | 10.44% | 2.17% | 40.00% | 2.95% | 12.48 | 19.22 | 2.62 | 1.81 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| CMCSA | Comcast Corporation | $30.96 | 112.81B | +90% | -46% | -46% | +43% | 5.60 | 1.16 | 0.91 | 4.59 | 18.56 | -2.41 | 60.07% | 16.71% | 16.01% | 21.92% | 8.41% | 7.42% | 1.14 | 4.69 | 0.88 | 0.70 | 2.18 | 3019.00% | -2.00% | 4132.00% | 19.54% | 1.00 | 11.67% | 4.37% | 24.50% | 10.75% | 10.30 | 9.73 | 1.72 | 1.41 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| RCI | Rogers Communications Inc… | $39.93 | 21.57B | +50% | -5% | -23% | +201% | 4.47 | 1.27 | 1.42 | 5.16 | 1.50 | -1.25 | 23.11% | 23.11% | 31.75% | 39.74% | 7.17% | 8.54% | 1.92 | 2.24 | 0.61 | 0.49 | 3.07 | 29781.00% | 529.00% | 5584.00% | 7.63% | 0.39 | 3.71% | 3.39% | 15.20% | 8.30% | 15.16 | 32.35 | 3.50 | 0.62 |
| SPOT | Spotify Technology S.A. | $514.94 | 106.02B | -37% | -44% | -80% | -69% | 41.91 | 10.69 | 5.39 | 32.89 | 50.21 | 12.36 | 31.98% | 12.79% | 12.87% | 30.68% | 332.39% | 15.73% | 0.28 | 8.26 | 1.72 | 1.71 | -1.18 | 8345.00% | 533.00% | 2175.00% | 3.12% | 0.47 | 440.17% | 0.00% | 0.00% | 0.65% | 38.79 | 29.45 | 4.96 | 9.84 |
| TMUS | T-Mobile US, Inc. | $217.09 | 242.82B | -17% | -60% | -84% | -27% | 22.18 | 4.12 | 2.76 | 11.18 | 3570.48 | 5.85 | 47.64% | 21.23% | 12.45% | 18.18% | 8.32% | 5.15% | 2.07 | 5.33 | 1.00 | 0.63 | 3.62 | 62.00% | 849.00% | 8027.00% | 7.38% | 1.14 | 10.38% | 1.69% | 37.50% | 5.78% | 19.23 | 20.03 | 4.08 | 1.73 |
| VEON | VEON Ltd. | $55.89 | 3.87B | +112% | +35% | -28% | +68% | 7.66 | 2.89 | 0.79 | 3.95 | — | -7.74 | 87.14% | 27.72% | 10.36% | 42.41% | 20.68% | 5.11% | 4.27 | 2.24 | 0.80 | 0.72 | 2.04 | -11592.00% | 827.00% | -6690.00% | 16.45% | 0.32 | 14.09% | 0.00% | 0.00% | 8.08% | 5.25 | 11.14 | 1.46 | 0.51 |
| VZ | Verizon Communications In… | $50.14 | 211.47B | +6% | -48% | — | -14% | 12.30 | 2.02 | 1.53 | 8.23 | — | 2.97 | 45.64% | 21.17% | 12.43% | 16.86% | 8.27% | 4.35% | 1.92 | 4.37 | 0.91 | 0.76 | 3.80 | -217.00% | 252.00% | 636.00% | 9.53% | 0.60 | 7.33% | 5.44% | 66.90% | 5.44% | 13.42 | 19.52 | 2.84 | 1.32 |
About AT&T Inc. 5.35% GLB NTS 66
AT&T, Inc. is a holding company, which engages in the provision of telecommunications media and technology services. It operates through the Communications and Latin America segments. The Communications segment offers services to businesses and consumers located in the U.S., or in U.S. territories, and businesses globally. The Latin America segment focuses on the entertainment and wireless services outside of the U.S. The company was founded in 1983 and is headquartered in Dallas, TX.
- CEO
- None
- Employees
- 149.9K
- Beta
- 0.37
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.09 ÷ $21.59) − 1 = -44% (DCF, example).