As of 2025-05-20, the Intrinsic Value of Verizon Communications Inc (VZ) is 70.80 USD. This Verizon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.31 USD, the upside of Verizon Communications Inc is 59.80%.
The range of the Intrinsic Value is 51.94 - 101.75 USD
Based on its market price of 44.31 USD and our intrinsic valuation, Verizon Communications Inc (VZ) is undervalued by 59.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.94 - 101.75 | 70.80 | 59.8% |
| DCF (Growth 10y) | 69.26 - 125.93 | 90.79 | 104.9% |
| DCF (EBITDA 5y) | 59.95 - 68.12 | 64.41 | 45.4% |
| DCF (EBITDA 10y) | 73.14 - 87.46 | 80.45 | 81.6% |
| Fair Value | 21.09 - 21.09 | 21.09 | -52.40% |
| P/E | 51.48 - 69.93 | 58.01 | 30.9% |
| EV/EBITDA | 42.71 - 93.94 | 67.84 | 53.1% |
| EPV | 54.47 - 80.39 | 67.43 | 52.2% |
| DDM - Stable | 37.78 - 76.16 | 56.97 | 28.6% |
| DDM - Multi | 49.75 - 75.95 | 59.97 | 35.3% |
| Market Cap (mil) | 186,810.95 |
| Beta | 0.26 |
| Outstanding shares (mil) | 4,216.00 |
| Enterprise Value (mil) | 328,202.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.90% |
| Cost of Debt | 4.54% |
| WACC | 5.41% |