Skip to content
StockMarketAgent
Direct answer
VZ trades against a final fair-value range of $44.81-$87.77, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $44.8, high $87.8, with mid-point at $65.6.
Stock analysis

VZ fair value $45–$88

By StockMarketAgent.AI team· supervised by
Analysiert: 2026-05-08Nächste Aktualisierung: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
Kurs
$47.22
▲ +18.42 (+39.01%)
Fair Value
$66
$45–$88
Rating
Starker Kauf
confidence 72/100
Aufwärtspotenzial
+39.0%
upside to fair value
Sicherheitsmarge
$55.79
MoS level · 15%
Marktkapitalisierung
$197.2B
P/E fwd 9.0
Englische QuelleDE
Englische Quelle wird angezeigt, während wir übersetzen
Dieser Bericht wurde noch nicht übersetzt. Aktualisieren Sie in ein paar Minuten, sobald die Übersetzungswarteschlange aufgeholt hat.

§1 Zusammenfassung

  • Composite fair value $66 with high case $88.
  • Implied upside of 39.0% to fair value.
  • Moat 6.5/10 · confidence 72/100 · Mature dividend.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$66
Margin of safety
+28.1%
Confidence
72/100
Moat
6.5/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$47.22Price
Low $44.81
Mid $65.64
High $87.77

VZ trades against a final fair-value range of $44.81-$87.77, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Massive scale in US wireless
    Massive scale in US wireless market
  • High barriers to entry for
    High barriers to entry for network infrastructure
  • Cycle upside
    Peak 5G capex is behind us, entering a harvesting phase with expanding free cash flow.

§2 Bärenszenario

Prolonged high interest rates paired with aggressive price wars from competitors compress margins, forcing Verizon to choose between maintaining its high dividend yieldDividend yieldTrailing or indicated annual dividend divided by share price. The cash income return on equity, before any capital appreciation or buybacks. and adequately investing in its network infrastructure.

Wie diese These scheitern kann

Dividend Cut

· Low

Free cash flow fails to cover dividend obligations due to severe ARPU contraction or unexpected capex requirements, triggering massive yield-focused retail selling.

FV impact
Catastrophic

T-Mobile Dominance

· Medium

T-Mobile captures the vast majority of postpaid phone net additions over the next 3 years, structurally eroding Verizon's premium brand positioning and pricing power.

FV impact
High

Debt Refinancing Crisis

· Low

A structurally higher interest rate environment severely increases interest expenses as Verizon's massive debt load rolls over, eating into equity returns.

FV impact
Moderate
Frühwarnsignale zur Überwachung
KennzahlAktuellAuslöseschwelle
Postpaid phone net subscriber lossesMonitorDeterioration versus the report thesis
Rising churn rates in consumer segmentMonitorDeterioration versus the report thesis
ARPU growth decelerationMonitorDeterioration versus the report thesis
Free cash flow falling below $15BMonitorDeterioration versus the report thesis
Debt/EBITDA ratio expanding beyond 3.5xMonitorDeterioration versus the report thesis

§3 Finanzielle Historie

Gewinn- und Verlustrechnung — letzte sechs Perioden
PositionT−0T−1T−2T−3T−4CAGR
Periode2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Umsatz$133.61B$136.84B$133.97B$134.79B$138.19B+0.8%
Bruttogewinn$77.31B$77.70B$79.09B$80.69B$81.43B+1.3%
Betriebsergebnis$32.45B$30.47B$28.72B$28.69B$29.26B-2.6%
Nettogewinn$22.07B$21.26B$11.61B$17.51B$17.17B-6.1%
EPS (verwässert)$5.32$5.06$2.75$4.14$4.06-6.5%
EBITDA$49.11B$48.98B$40.14B$47.52B$47.72B-0.7%
F&E
VVG$28.66B$30.14B$32.75B$34.11B$33.82B+4.2%

Qualitäts-Scores

Piotroski F-Score
6 / 9
0–9 Qualitätskomposit
Altman Z-Score
1.27
Insolvenzrisiko (>3 sicher)
Beneish M-Score
-2.69
Risiko von Ergebnismanipulation
OCF / Nettogewinn
2.16×
>1 weist auf hohe Ergebnisqualität hin
Bilanzqualitätsschwelle
Pass
Sektoradjustierte Schwelle
ROIC
8.8%
Rendite auf eingesetztes Kapital
Abschnitt 3

Numbers analysis

Cashflow

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Kapitalallokation

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Einzelabonnenten — ab §411 weitere Abschnitte

Vollständige Analyse lesen — 11 weitere Abschnitte.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Vollständiger Bericht für jeden abgedeckten Ticker
24 Monate Rating-Archiv
Watchlist-Briefings + Rating-Änderungs-Warnungen
PDF + DOCX Export in jeder Sprache
Kostenlose Testversion starten
Jederzeit kündbar.
SCENARIOS FAQ

VZ scenarios questions

  1. Each scenario for VZ (VZ) carries a five-year price target, an explicit set of assumptions (growth, terminal multiple, margin path), and a probability weight calibrated against current visibility.
FAQ

VZ — frequently asked questions

  1. Based on our latest analysis, VZ looks meaningfully undervalued. The current price is $47.2 versus a composite fair-value midpoint of $65.6 (range $44.8–$87.8), which implies roughly 39.0% upside to the midpoint.
Related coverage

Names readers of VZ also follow

Same archetype: mature-dividend