As of 2024-07-27, the Intrinsic Value of Verizon Communications Inc (VZ) is
52.60 USD. This Verizon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.09 USD, the upside of Verizon Communications Inc is
%.
The range of the Intrinsic Value is 34.92 - 84.13 USD
52.60 USD
Intrinsic Value
Verizon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.92 - 84.13 |
52.60 |
31.2% |
| DCF (Growth 10y) |
42.64 - 93.50 |
60.98 |
52.1% |
| DCF (EBITDA 5y) |
45.06 - 58.06 |
51.38 |
28.2% |
| DCF (EBITDA 10y) |
51.70 - 69.55 |
60.19 |
50.1% |
| Fair Value |
13.43 - 13.43 |
13.43 |
-66.50% |
| P/E |
40.29 - 54.69 |
42.76 |
6.7% |
| EV/EBITDA |
35.01 - 74.39 |
50.24 |
25.3% |
| EPV |
49.18 - 76.46 |
62.82 |
56.7% |
| DDM - Stable |
24.79 - 52.71 |
38.75 |
-3.3% |
| DDM - Multi |
39.46 - 61.96 |
47.95 |
19.6% |
Verizon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
168,748.83 |
| Beta |
0.23 |
| Outstanding shares (mil) |
4,209.25 |
| Enterprise Value (mil) |
318,081.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.09% |
| Cost of Debt |
4.62% |
| WACC |
5.45% |