ValueOS
LearnLettersConceptsCompaniesPeople
ToolsValueOS ScoreMoat AnalyzerDCF Calculator
Search
๐Ÿ  Homeโ€บDCFโ€บT

ValueOS

The investment decision operating system powered by Buffett's shareholder letters. Built for serious investors who want to understand โ€” not just read.

Explore

  • All Letters
  • Core Concepts
  • Companies
  • People
  • Knowledge Graph

Analyze

  • ValueOS Score
  • Moat Analyzer
  • DCF Calculator

Support

  • About
  • Changelog
ยฉ 2026 ValueOS ยท Powered by ValueOS ยท Think Like Buffett. Decide with Data. ยท Not financial advice.
๐Ÿงฎ

DCF CalculatorAT&T Inc.

Inputs

AT&T Inc. ยท $22.75

๐Ÿ“œ Buffett on Growth

โ€œCompound interest is the eighth wonder of the world. He who understands it, earns it.โ€

โ€” 1965 Letter to Shareholders ยท Compounding

๐Ÿ“œ Buffett on Discount Rate

โ€œIntrinsic value is the discounted value of the cash that can be taken out of a business during its remaining life. We use the risk-free rate as our discount rate.โ€

โ€” 1992 Letter to Shareholders ยท Intrinsic Value

๐Ÿ“œ Buffett on Long-term Holding

โ€œOur favorite holding period is forever. When we own portions of outstanding businesses with outstanding managements, our preferred holding period is forever.โ€

โ€” 1988 Letter to Shareholders ยท Long-term Holding

๐Ÿ’ก Buffett Standard: Discount rate 10% = risk-free rate (treasury bonds)
Terminal growth 2.5% โ‰ˆ long-term nominal GDP growth

Results

Intrinsic Value (Your Parameters)

$546.3B

Standard: $546.3B ยท Floor(OE): $39.8B ยท โ†ป sliders active

Intrinsic Value per Share

$83156300.63

Margin of Safetyยท price $22.75

+365522100.6%

Assumed Price$22.75
Sum of Discounted FCF$157153372.7B
Discounted Terminal Value$420644780.3B

Historical FCF Trend (B$)

FCF Forecast (B USD)

FCF Forecast
Discounted Value

Year-by-Year FCF Detail

YearFCF (B$)Discounted Value (B$)
Year 1$35051720.0B$31865200.0B
Year 2$38556892.0B$31865200.0B
Year 3$42412581.2B$31865200.0B
Year 4$45063367.5B$30778886.4B
Year 5$49569704.3B$30778886.4B
Terminal Valueโ€”$420644780.3B
Totalโ€”$577798153.0B
๐Ÿ“š

Buffett's Valuation Wisdom

References from Buffett's 60 years of letters

โ€œIntrinsic value is the discounted value of the cash that can be taken out of a business during its remaining life. We use the risk-free rate as our discount rate.โ€

โ€” 1992 Letter to Shareholders ยท Intrinsic Value

โ€œCompound interest is the eighth wonder of the world. He who understands it, earns it.โ€

โ€” 1965 Letter to Shareholders ยท Compounding

โ€œOur favorite holding period is forever. When we own portions of outstanding businesses with outstanding managements, our preferred holding period is forever.โ€

โ€” 1988 Letter to Shareholders ยท Long-term Holding

โ€œIntrinsic value is an estimate rather than a precise figure. Two people looking at the same set of facts will almost inevitably come up with slightly different intrinsic value figures.โ€

โ€” 1969 Letter to Shareholders ยท Intrinsic Value

โ€œThe three most important words in investing are: margin of safety. You don't try to buy businesses worth $100 million for $80 million.โ€

โ€” 1969 Letter to Shareholders ยท Margin of Safety

Related Concepts

Intrinsic ValueMargin of SafetyOwner EarningsCompounding

DCF Formula

Intrinsic Value = ฮฃ FCFโ‚œ/(1+r)แต— + TV/(1+r)โฟ

r = discount rate
TV = terminal value
n = forecast period (5 years)

Owner Earnings = Net Income + D&A โˆ’ CapEx

Simplified IV = OE ร— (8.5 + 2g)

Learn Intrinsic Value Concept

โš ๏ธ Disclaimer

DCF is a valuation tool, not exact science. Intrinsic value is highly sensitive to assumptions. Do not use results as sole basis for investment.

Complete Your Analysis

SC
Overall score analysisHOLD
ValueOS Score
T ยท AT&T Inc.
Business quality, valuation, financial strength
69
โ†‘ HOLD
Same StockView Details โ†’
MT
Moat AssessmentNONE
Moat Analysis
T ยท AT&T Inc.
Brand, patents, network effects, cost advantages
No Moat
โ†‘ Moat
Same StockView Details โ†’