AT&T Is Cutting Its Dividend And Spinning Off WarnerMedia. Here’s How Much Its Stock Might Be Worth.

Text size


stock is the biggest loser in the

S&P 500

on Tuesday, a day after announcing a megadeal to shed its media assets and focus on its 5G and fiber-internet telecom core. That strategic refocus was seen as a positive by investors and analysts, but it comes at the cost of a dividend cut after the proposed spinoff closes. Worse still, it doesn’t solve all of the company’s problems.

AT&T stock (ticker: T) lost 4.5% on Tuesday morning, to about $30, after losing 2.7% on Monday. Shares of


(DISCA), which will combine with WarnerMedia, reversed an earlier decline to trade up about 1%, recovering some of Monday’s 5.1% decline. 

also read

The deal will provide AT&T with $43 billion in cash and other assets to pay down debt. AT&T shareholders will own 71% of the combined WarnerMedia/Discovery, with Discovery shareholders owning the rest. Discovery CEO
David Zaslav
will lead the company, and the merger is expected to close in the middle of 2022.

AT&T said it would “reset” its dividend as part of the transaction, to a payout ratio of about 40% of free cash flow, which management estimates at least $20 billion in 2023. That means roughly $8 billion in annual payout, or some $1.11 per share (AT&T has about 7.19 billion shares outstanding, per its latest filing). Should the post-spinoff equity trade for the same annual dividend yield as

Verizon Communications

’ (VZ) current 4.3%—given a similar leverage and business profile—it would be worth $186 billion, or about $25.88 per share.

Several Wall Street analysts did a version of that math this week, and came up with similar values for AT&T’s telecom businesses after spinning off WarnerMedia. Valuing the newly created media company is a tougher task, and depends on investors’ views of its future streaming prowess.

Management said Monday that they expect WarnerMedia/Discovery to generate about $13 billion in adjusted Ebitda—short for earnings before interest, taxes, depreciation, and amortization—in 2023, and to be levered at 5 times net debt to adjusted Ebitda at closing. That implies about $65 billion of net debt on the new entity.

The market ascribes vastly different multiples to streaming winners and legacy media players.

Walt Disney

(DIS), which has a runaway streaming success in Disney+, trades for 17.3 times its enterprise value to 2023 Ebitda estimate, while streaming pure-play


(NFLX) goes for 22.3 times. Relatively subscale media companies ViacomCBS (VIAC) and premerger Discovery each trade for about 8.5 times their 2023 EV/Ebitda ratio.

WarnerMedia/Discovery will bring HBO Max and Discovery+ under one roof, plus a deep library of content from their multiple brands and a combined annual production budget of about $20 billion, per management. But the business today is more of a collection of cable networks and a Hollywood movie studio, with the streaming services not expected to turn a profit for several years.

At a Disney-like multiple of 17 times 2023 Ebitda, WarnerMedia/Discovery would have an enterprise value of $221 billion and its equity would be worth $156 billion after subtracting net debt. AT&T shareholders’ 71% stake would be worth $110.8 billion, or about $15.40 per current AT&T share, if the stock gets the same credit from the market as Disney’s. At an 8.5 times EV/2023 Ebitda ratio in line with


and Discovery’s today, the same math yields a value of about $4.49 per share.

Add the $25.88 value of AT&T’s telecom businesses, and AT&T stock today could be worth between $30.37 and $41.28—depending on whether investors believe WarnerMedia/Discovery will look more like ViacomCBS or Disney in the future. 

The reality is likely to be somewhere in between. But after a nearly 10% selloff in the past two days, AT&T stock is trading below both of those values.

Write to

AMC Meme Revival Pits Trader Euphoria Against Big Block Trade

Previous article

Tesla Eyes ‘Nightmare’ While EV Startups Lordstown, Fisker Jump

Next article

You may also like


Leave a reply

Your email address will not be published.

More in News