VZ
Verizon Communications Inc
Price:  
43.55 
USD
Volume:  
10,301,322.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Verizon Intrinsic Value

60.60 %
Upside

What is the intrinsic value of Verizon?

As of 2025-07-07, the Intrinsic Value of Verizon Communications Inc (VZ) is 69.96 USD. This Verizon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.55 USD, the upside of Verizon Communications Inc is 60.60%.

The range of the Intrinsic Value is 50.85 - 101.74 USD

Is Verizon undervalued or overvalued?

Based on its market price of 43.55 USD and our intrinsic valuation, Verizon Communications Inc (VZ) is undervalued by 60.60%.

43.55 USD
Stock Price
69.96 USD
Intrinsic Value
Intrinsic Value Details

Verizon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.85 - 101.74 69.96 60.6%
DCF (Growth 10y) 67.89 - 125.91 89.75 106.1%
DCF (EBITDA 5y) 58.99 - 68.12 63.67 46.2%
DCF (EBITDA 10y) 71.92 - 87.45 79.58 82.7%
Fair Value 21.09 - 21.09 21.09 -51.57%
P/E 54.80 - 70.78 63.33 45.4%
EV/EBITDA 42.00 - 94.55 67.54 55.1%
EPV 53.33 - 80.38 66.86 53.5%
DDM - Stable 37.02 - 75.96 56.49 29.7%
DDM - Multi 48.72 - 75.74 59.14 35.8%

Verizon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 183,606.80
Beta 0.30
Outstanding shares (mil) 4,216.00
Enterprise Value (mil) 324,998.80
Market risk premium 4.60%
Cost of Equity 6.99%
Cost of Debt 4.54%
WACC 5.45%