As of 2024-12-12, the Intrinsic Value of Verizon Communications Inc (VZ) is
54.20 USD. This Verizon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.99 USD, the upside of Verizon Communications Inc is
29.10%.
The range of the Intrinsic Value is 38.37 - 80.10 USD
54.20 USD
Intrinsic Value
Verizon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.37 - 80.10 |
54.20 |
29.1% |
| DCF (Growth 10y) |
53.63 - 100.88 |
71.60 |
70.5% |
| DCF (EBITDA 5y) |
52.06 - 57.01 |
54.27 |
29.3% |
| DCF (EBITDA 10y) |
61.70 - 71.12 |
66.07 |
57.4% |
| Fair Value |
11.64 - 11.64 |
11.64 |
-72.29% |
| P/E |
40.87 - 54.43 |
45.20 |
7.6% |
| EV/EBITDA |
41.71 - 70.99 |
52.48 |
25.0% |
| EPV |
61.99 - 87.00 |
74.50 |
77.4% |
| DDM - Stable |
23.83 - 47.90 |
35.86 |
-14.6% |
| DDM - Multi |
46.88 - 69.69 |
55.79 |
32.9% |
Verizon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
176,762.36 |
| Beta |
0.05 |
| Outstanding shares (mil) |
4,209.63 |
| Enterprise Value (mil) |
322,416.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.10% |
| Cost of Debt |
4.47% |
| WACC |
4.88% |