AT&T Inc. (T) DCF Valuation

AT&T Inc. (T) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

AT&T Inc. (T) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Save time and improve precision with our (T) DCF Calculator! Utilizing real AT&T data and customizable assumptions, this tool empowers you to forecast, analyze, and value AT&T Inc. like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 181,193.0 171,760.0 134,038.0 120,741.0 122,428.0 111,504.0 101,554.7 92,493.2 84,240.2 76,723.6
Revenue Growth, % 0 -5.21 -21.96 -9.92 1.4 -8.92 -8.92 -8.92 -8.92 -8.92
EBITDA 55,089.0 33,570.0 53,719.0 21,066.0 45,317.0 32,222.0 29,346.9 26,728.3 24,343.4 22,171.3
EBITDA, % 30.4 19.54 40.08 17.45 37.02 28.9 28.9 28.9 28.9 28.9
Depreciation 28,217.0 28,516.0 17,852.0 18,021.0 18,777.0 16,894.3 15,386.8 14,013.9 12,763.4 11,624.6
Depreciation, % 15.57 16.6 13.32 14.93 15.34 15.15 15.15 15.15 15.15 15.15
EBIT 26,872.0 5,054.0 35,867.0 3,045.0 26,540.0 15,327.8 13,960.1 12,714.5 11,580.0 10,546.7
EBIT, % 14.83 2.94 26.76 2.52 21.68 13.75 13.75 13.75 13.75 13.75
Total Cash 12,130.0 9,740.0 19,223.0 3,701.0 6,722.0 7,863.8 7,162.1 6,523.1 5,941.0 5,410.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 22,636.0 20,215.0 14,895.0 11,466.0 10,289.0
Account Receivables, % 12.49 11.77 11.11 9.5 8.4
Inventories 2,864.0 3,695.0 3,325.0 3,123.0 2,177.0 2,358.8 2,148.3 1,956.6 1,782.1 1,623.0
Inventories, % 1.58 2.15 2.48 2.59 1.78 2.12 2.12 2.12 2.12 2.12
Accounts Payable 29,640.0 31,836.0 27,266.0 31,101.0 27,309.0 23,036.7 20,981.2 19,109.1 17,404.0 15,851.1
Accounts Payable, % 16.36 18.54 20.34 25.76 22.31 20.66 20.66 20.66 20.66 20.66
Capital Expenditure -19,435.0 -15,675.0 -16,527.0 -19,626.0 -17,853.0 -14,053.8 -12,799.8 -11,657.7 -10,617.5 -9,670.2
Capital Expenditure, % -10.73 -9.13 -12.33 -16.25 -14.58 -12.6 -12.6 -12.6 -12.6 -12.6
Tax Rate, % 27.45 27.45 27.45 27.45 27.45 27.45 27.45 27.45 27.45 27.45
EBITAT 20,229.7 9,159.5 24,690.5 8,389.0 19,255.1 12,773.3 11,633.6 10,595.5 9,650.1 8,789.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 33,151.7 25,786.5 27,135.5 14,250.0 18,510.1 9,567.9 13,435.6 12,236.7 11,144.9 10,150.5
WACC, % 5.7 6.23 5.56 6.23 5.64 5.87 5.87 5.87 5.87 5.87
PV UFCF
SUM PV UFCF 47,834.3
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 10,455
Terminal Value 363,790
Present Terminal Value 273,468
Enterprise Value 321,303
Net Debt 148,177
Equity Value 173,126
Diluted Shares Outstanding, MM 7,258
Equity Value Per Share 23.85

What You Will Get

  • Real AT&T Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on AT&T’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for AT&T Inc. (T).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to AT&T Inc. (T).
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates for accurate projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to AT&T Inc. (T).
  • Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing AT&T Inc.'s (T) financial data.
  • 2. Adjust Assumptions: Modify key variables such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Showcase expert valuation analyses to back your strategic decisions.

Why Choose AT&T Inc. (T) Stock Calculator?

  • Save Time: Instantly access a comprehensive DCF model without the hassle of building one from the ground up.
  • Enhance Accuracy: Utilize dependable financial data and formulas to minimize valuation errors.
  • Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.

Who Should Use This Product?

  • Investors: Accurately estimate AT&T Inc.'s (T) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to AT&T Inc. (T).
  • Consultants: Quickly adapt the template for valuation reports for AT&T Inc. (T) clients.
  • Entrepreneurs: Gain insights into financial modeling used by major telecommunications companies like AT&T Inc. (T).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to AT&T Inc. (T).

What the Template Contains

  • Pre-Filled DCF Model: AT&T Inc.’s (T) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate AT&T Inc.’s (T) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.