Skip to content
StockMarketAgent
Direct answer
AT&T is a classic mature dividend payer characterized by slow revenue growth, high capital intensity, and robust free cash flow generation. The primary investment thesis rests on the sustainability of its dividend, driven by stable wireless and fiber broadband subscriber bases, while the company gradually deleverages its massive debt burden. Fair value range: low $23.1, high $35.6, with mid-point at $29.3.
Stock analysis

T fair value $23–$36

By StockMarketAgent.AI team· supervised by
Analiz edildi: 2026-05-09Sonraki güncelleme: 2026-08-09Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
Fiyat
$25.16
▲ +4.13 (+16.41%)
Gerçeğe uygun değer
$29
$23–$36
Tavsiye
Al
confidence 88/100
Yükseliş potansiyeli
+16.4%
upside to fair value
Güvenlik Marjı
$24.90
MoS level · 15%
Piyasa Değeri
$174.8B
P/E fwd 9.8
İngilizce yedekTR
Çeviri yapılırken İngilizce kaynak gösteriliyor
Bu rapor henüz çevrilmedi. Çeviri kuyruğu yetiştiğinde birkaç dakika sonra sayfayı yenileyin.

§1 Yönetici özeti

  • Buy rating with a $29.29 fair value midpoint.
  • Massive debt load represents the primary equity discount, but robust FCF strongly covers the dividend.
  • Forward Earnings model heavily weighted (85%) to best anchor near-term operational execution.
  • Key risks include elevated interest rates and intense promotional sector competition.
Fair value
$29
Margin of safety
+14.1%
Confidence
88/100
Moat
6.5/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$25.16Price
Low $23.08
Mid $29.29
High $35.56

AT&T is a classic mature dividend payer characterized by slow revenue growth, high capital intensity, and robust free cash flow generation. The primary investment thesis rests on the sustainability of its dividend, driven by stable wireless and fiber broadband subscriber bases, while the company gradually deleverages its massive debt burden.

  • Efficient scale from immense fiber
    Efficient scale from immense fiber and wireless network infrastructure.
  • High barriers to entry due
    High barriers to entry due to capital intensity and spectrum licensing.
  • Cycle upside
    Accelerating 5G monetization and enterprise IoT adoption drive incremental high-margin revenue.

§2 Olumsuz senaryo

Under severe macro stress and peak interest rates, the massive debt burden strangles operating cash flowOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement.. Dividend coverage ratio deteriorates, prompting a cut and severe equity re-rating.

Bu tezin bozulabileceği yollar

Accelerated Margin Erosion

· Medium

T-Mobile and Verizon drive a vicious price war, forcing ARPU contraction and drastically reducing free cash flow.

FV impact
Drives valuation to $23.08 low-end range.
Trigger
12-24 months

Interest Rate Shock

· Medium

Persistently high rates significantly increase the cost of refinancing the massive debt load, jeopardizing dividend sustainability.

FV impact
Valuation compression to below $23.08.
Trigger
24-36 months

Fiber Capex Failure

· Low

Aggressive fiber buildout fails to capture sufficient market share against cable competitors, trapping capital.

FV impact
Valuation floor breached due to capital destruction.
Trigger
36-48 months
İzlenecek erken uyarı sinyalleri
MetrikMevcutTetikleme eşiği
Postpaid phone churn rises above 1.0%.MonitorDeterioration versus the report thesis
Free cash flow payout ratio exceeds 65%.MonitorDeterioration versus the report thesis
Net debt to EBITDA ratio expands beyond 3.0x.MonitorDeterioration versus the report thesis
Fiber broadband net adds decelerate for two consecutive quarters.MonitorDeterioration versus the report thesis
ARPU contracts sequentially in the Mobility segment.MonitorDeterioration versus the report thesis

§3 Mali geçmiş

Gelir tablosu — son altı dönem

Kalem2022-12-312023-12-312024-12-312025-12-31Trend
Gelir$120.74B$122.43B+1.4%$122.34B-0.1%$125.65B+2.7%+1.3%
Brüt kâr$69.89B$72.31B$73.12B$74.83B+2.3%
Faaliyet kârı$22.91B$24.65B$24.12B$25.00B+3.0%
Net kâr$-8.52B$14.40B$10.95B-24.0%$21.95B+100.5%
EPS (sulandırılmış)$-1.13$1.97$1.49$3.04
EBITDA$21.04B$45.33B$44.04B$54.70B+37.5%
R&D
SG&A$28.96B$28.87B$28.41B$28.94B-0.0%

Kalite puanları

Piotroski F-skor
6 / 9
0–9 kalite bileşkesi
Altman Z-skor
0.96
İflas riski (>3 güvenli)
Beneish M-skor
-2.78
Kazanç manipülasyonu riski
OCF / Net kâr
1.84×
>1 yüksek kazanç kalitesini gösterir
Muhasebe kalitesi kapısı
Pass
Sektöre göre ayarlanmış kapı
ROIC
10.1%
Yatırılan sermaye getirisi
Bireysel aboneler — §4 ve sonrası11 bölüm daha

Tam analizi okuyun — 11 bölüm daha.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Kapsanan her sembol için tam rapor
24 ay tavsiye arşivi
İzleme listesi brifingleri + tavsiye değişiklik uyarıları
Herhangi bir dilde PDF + DOCX dışa aktarma
Ücretsiz denemeyi başlat
İstediğin zaman iptal edebilirsin.
REVENUE FAQ

T revenue questions

  1. T (T)'s revenue growth is reported year-over-year across the most recent five fiscal years, with the deceleration or acceleration curve called out in the numbers-analysis subsection of the parent financials tab.
FAQ

T — frequently asked questions

  1. Based on our latest analysis, T looks meaningfully undervalued. The current price is $25.2 versus a composite fair-value midpoint of $29.3 (range $23.1–$35.6), which implies roughly 16.4% upside to the midpoint.
Related coverage

Names readers of T also follow

Same archetype: mature-dividend