Company name

Scenario 1 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
normal case 0.00 0.00 0.00 0.00 0.00 0.00
in EUR PV(10%) 0.00 0.00 0.00 0.00 0.00 0.00
INTRINSIC VALUE 0.00

Scenario 2 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
best case 0.00 0.00 0.00 0.00 0.00 0.00
in EUR PV(10%) 0.00 0.00 0.00 0.00 0.00 0.00
Present value sum 0.00

Scenario 3 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
worst case 0.00 0.00 0.00 0.00 0.00 0.00 0.00
in EUR PV(10%) 0.00 0.00 0.00 0.00 0.00 0.00
Present value sum 0.00

Scenario Probability PV Part

Scenario 1 (normal case) 0.3 0.00 0.00
Scenario 2 (best case) 0.1 0.00 0.00
Scenario 3 (worst case) 0.6 0.00 0.00
Sum 0.00

Disclaimer: This is just for educational purposes and not for investing advice!

MADE BY STOCK MARKET RESEARCH PLATFORM

 Terminal
Value Growth rate
2027 2028 2029 2030 2030 -5% next 5 years
0.00 0.00 0.00 0.00 0.00 -10% 5 to 10 years
0.00 0.00 0.00 0.00 0.00 10% Discount rate
7.0 Terminal multiple

Terminal
Value Growth rate
2027 2028 2029 2030 2030 3% next 5 years
0.00 0.00 0.00 0.00 0.00 2% 5 to 10 years
0.00 0.00 0.00 0.00 0.00 10% Discount rate
12.0 Terminal multiple

Terminal
Value Growth rate
2027 2028 2029 2030 2030 1% next 5 years
0.00 0.00 0.00 0.00 0.00 1% 5 to 10 years
0.00 0.00 0.00 0.00 0.00 10% Discount rate
9.0 Terminal multiple
 input cells
result cells

PV( %)
Company name

Scenario 1 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
worst case 34.15 39.27 45.16 51.94 59.73 68.69 75.56
in EUR PV(10%) 35.70 37.33 39.02 40.80 42.65 42.65
INTRINSIC VALUE 1571.92

Scenario 2 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
best case 34.15 42.69 53.36 66.70 83.37 104.22 125.06
in EUR PV(10%) 38.81 44.10 50.11 56.95 64.71 70.59
Present value sum 4427.23

Scenario 3 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
normal case 34.15 42.69 53.36 66.70 83.37 104.22 116.72
in EUR PV(10%) 38.81 44.10 50.11 56.95 64.71 65.89
Present value sum 2809.17

Scenario Probability PV Part

Scenario 1 (worst case) 0.3 1571.92 471.58
Scenario 2 (best case) 0.1 4427.23 442.72
Scenario 3 (normal case) 0.6 2809.17 1685.50
Sum 2599.80

Disclaimer: This is just for educational purposes and not for investing advice!

MADE BY STOCK MARKET RESEARCH PLATFORM

 Terminal
Value Growth rate
2027 2028 2029 2030 2030 15% next 5 years
83.11 91.42 100.57 110.62 3016.98 10% 5 to 10 years
42.65 42.65 42.65 42.65 1163.17 10% Discount rate
30.0 Terminal multiple

Terminal
Value Growth rate
2027 2028 2029 2030 2030 25% next 5 years
150.07 180.09 216.11 259.33 9724.75 20% 5 to 10 years
77.01 84.01 91.65 99.98 3749.31 10% Discount rate
45.0 Terminal multiple

Terminal
Value Growth rate
2027 2028 2029 2030 2030 25% next 5 years
130.73 146.42 163.99 183.67 5739.59 12% 5 to 10 years
67.09 68.31 69.55 70.81 2212.86 10% Discount rate
35.0 Terminal multiple
 input cells
result cells

PV( %)
AT&T LINK TO AT&T STOCK ANALYSIS

Scenario 1 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
worst case 28.00 26.60 25.27 24.01 22.81 21.67 19.50
in EUR PV(10%) 24.18 20.88 18.04 15.58 13.45 11.01
INTRINSIC VALUE 168.84

Scenario 2 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
best case 28.00 28.84 29.71 30.60 31.51 32.46 33.11
in EUR PV(10%) 26.22 24.55 22.99 21.52 20.15 18.69
Present value sum 358.80

Scenario 3 Cashflow 2020 billions 2021 2022 2023 2024 2025 2026
normal case 28.00 28.28 28.56 28.85 29.14 29.43 29.72
in EUR PV(10%) 25.71 23.61 21.67 19.90 18.27 16.78
Present value sum 286.66

Scenario Probability PV Part

Scenario 1 (worst case) 0.3 168.84 50.65
Scenario 2 (best case) 0.1 358.80 35.88
Scenario 3 (normal case) 0.6 286.66 172.00
Sum 258.53

Disclaimer: This is just for educational purposes and not for investing advice!

MADE BY STOCK MARKET RESEARCH PLATFORM

 Terminal
Value Growth rate
2027 2028 2029 2030 2030 -5% next 5 years
17.55 15.79 14.21 12.79 99.50 -10% 5 to 10 years
9.01 7.37 6.03 4.93 38.36 10% Discount rate
7.0 Terminal multiple

Terminal
Value Growth rate
2027 2028 2029 2030 2030 3% next 5 years
33.77 34.45 35.14 35.84 421.62 2% 5 to 10 years
17.33 16.07 14.90 13.82 162.55 10% Discount rate
12.0 Terminal multiple

Terminal
Value Growth rate
2027 2028 2029 2030 2030 1% next 5 years
30.02 30.32 30.62 30.93 275.61 1% 5 to 10 years
15.40 14.14 12.99 11.92 106.26 10% Discount rate
9.0 Terminal multiple
 input cells
result cells

PV( %)