Research / Stock / VZ

VZ

VERIZON COMMUNICATIONS INC

FY2025Mkt cap 211.9B

50.25

+0.10 +0.20%

close 2026-08-25

VZ reports no free cash flow we can read, so this model is discounting net income instead. That is a different model — net income carries non-cash charges and ignores capital spending — and its answer should be read as a rougher one.

Assumptions

FCF growth rate

-12.6%

Market is pricing -12.6%— you agree

Actually grew -4.5%/yrFCF, 2013–2018 — the market is pricing 8.1pts SLOWER than history

Projection years

10 yrs

Terminal growth

3.00%

Discount rate (WACC)

5.00%

5.0% derived for this company beta 0.30 (1254d vs the S&P 500) · cost of equity 6.0% = 4.7% risk-free + 0.30 × 4.5% premium · 44% debt at 4.2%, taxed at 22% beta 0.21 clamped to 0.30; WACC 4.8% clamped to 5.0%

Fair value DCF model

$50.48

+0.4%

At the market's assumptions

Current price $50.25Enterprise value 212.9B

Bear $32.11 (-17.6% growth)Bull $79.95 (-7.6%)

market $50.25

Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -12.6%

Y10

Present value of each projected year, Y1–Y10

34% the 10 forecast years66% terminal value

Same industry · SIC 4813 · trailing P/E for context

TP/E 8186.1Bthis P/E: 12

Research / Stock / …

Pulling SEC filings & building this page… the first lookup of a new ticker takes a few seconds, then it's cached.

Assumptions

Fair valuei DCF model

Same industryi · SIC 4813 · trailing P/E for context

Assumptions

Fair valuei DCF model

Same industryi · SIC 4813 · trailing P/E for context

Fair value DCF model

Same industry · SIC 4813 · trailing P/E for context

Fair value DCF model

Same industry · SIC 4813 · trailing P/E for context