Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
89.73 USD102.59 USD113.88 USD
-74.77%
102.59 USDCurrent price is 74.8% below the base model value.
T
US
T.US · AT&T INC.
US · US
Latest price25.89 USD
30D-1.31%
Vs. base value-70.2%
Research summary
T.US latest organized financial period shows revenue grew +2.71% YoY and net income grew +101% YoY. Current price is about 25.89 USD, while the model base case is about 86.87 USD; the current price sits -70.2% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue126B USD
Net income22B USD
Free cash flow40B USD
Operating cash flow40B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price25.89 USD
Base value86.87 USD
Vs. base-70.2%
Price date2026/04/29
53.70 USD86.87 USD113.19 USD
-70.2%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
53.70 USD86.87 USD113.19 USD
-70.2%
86.87 USDCurrent price is 70.2% below the base model value.Adjusted reference: 305.95 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
27.01 USD27.01 USD27.01 USD
-4.17%
27.01 USDCurrent price is close to the base model value.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Asset impairment | Impairment | -20B USD | Medium |
| 2022/12/31 | Restructuring and merger costs | Restructuring | -1B USD | Medium |
| 2022/12/31 | Special income/charges | Other | -22B USD | Medium |
| 2022/12/31 | Write-off | Impairment | -22B USD | Medium |
| 2021/12/31 | Asset impairment | Impairment | -168M USD | Medium |
| 2026/03/31 | Discontinued operations | Discontinued operations | -38M USD | High |
| 2026/03/31 | Integration and restructuring costs | Restructuring | -115M USD | Medium |
| 2025/03/31 | Integration and restructuring costs | Restructuring | -62M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 126B USD | 22B USD | - | 40B USD | 3.04 | - |
| 2024/12/31 | Annual | 122B USD | 11B USD | - | 39B USD | 1.49 | - |
| 2023/12/31 | Annual | 122B USD | 14B USD | - | 38B USD | 1.97 | - |
| 2022/12/31 | Annual | 121B USD | -9B USD | 56B USD | 12B USD | -1.13 | 7.36 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement