VZ
Verizon Communications Inc
Price:  
39.46 
USD
Volume:  
22,275,456.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Verizon Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Verizon Communications Inc (VZ) is 51.09 USD. This Verizon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.46 USD, the upside of Verizon Communications Inc is %.

The range of the Intrinsic Value is 33.39 - 83.13 USD

39.46 USD
Stock Price
51.09 USD
Intrinsic Value
Intrinsic Value Details

Verizon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.39 - 83.13 51.09 29.5%
DCF (Growth 10y) 40.91 - 92.41 59.31 50.3%
DCF (EBITDA 5y) 43.86 - 56.90 50.59 28.2%
DCF (EBITDA 10y) 50.19 - 68.34 59.16 49.9%
Fair Value 13.43 - 13.43 13.43 -65.96%
P/E 37.99 - 53.83 40.43 2.4%
EV/EBITDA 34.12 - 73.05 48.62 23.2%
EPV 47.42 - 75.80 61.61 56.1%
DDM - Stable 23.72 - 51.35 37.53 -4.9%
DDM - Multi 37.80 - 60.40 46.24 17.2%

Verizon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 166,097.00
Beta 0.34
Outstanding shares (mil) 4,209.25
Enterprise Value (mil) 315,430.00
Market risk premium 4.60%
Cost of Equity 7.32%
Cost of Debt 4.62%
WACC 5.53%