
Verizon Communications Inc.
VZ 45.77 (-0.08%) 0.04
EV: $382.22(B)
Total Equity: $105.20(B)
Debt/Equity: 1.84
Dividend/share: $2.8
Div. yield: 6.10%
P/E: 11.92
Forward P/E: 9.10
P/FCF: 8.84
P/S: 1.39
P/B: 1.83
EPS: $3.8
EPS (fwd): $5.0
FCF/share: $5.2
Revenue/share: $33.0
Book value/share: $25.0
ROIC: 7.3%
ROA: 5.1%
ROE: 19.7%
Margins: Gross | Op. | Net
59.5% | 23.0% | 11.6%
0.0%of Portfolio
My holdings
Day change
Total change
VZ Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$46
10% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Medium
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 5.0 | 5.0 | 5.2 | 23 |
| FY+2 | 5.0 | 5.3 | 5.5 | 25 |
| FY+3 | 5.3 | 5.8 | 6.2 | 14 |
| FY+4 | 5.5 | 6.3 | 7.1 | 5 |
| FY+5 | 5.6 | 6.5 | 7.6 | 4 |
Analyst Price Targets
CURRENT PRICE
$46
11% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
