With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
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.
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.
Free cash flow fails to cover dividend obligations due to severe ARPU contraction or unexpected capex requirements, triggering massive yield-focused retail selling.
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.
A structurally higher interest rate environment severely increases interest expenses as Verizon's massive debt load rolls over, eating into equity returns.
| Line item | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|---|
| Revenue | $133.61B | $136.84B+2.4% | $133.97B-2.1% | $134.79B+0.6% | $138.19B+2.5% | +0.8% |
| Gross profit | $77.31B | $77.70B | $79.09B | $80.69B | $81.43B | +1.3% |
| Operating income | $32.45B | $30.47B | $28.72B | $28.69B | $29.26B | -2.6% |
| Net income | $22.07B | $21.26B-3.7% | $11.61B-45.4% | $17.51B+50.8% | $17.17B-1.9% | -6.1% |
| EPS (diluted) | $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% |
| R&D | — | — | — | — | — | — |
| SG&A | $28.66B | $30.14B | $32.75B | $34.11B | $33.82B | +4.2% |
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.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Deterioration versus the report thesis |
| Free cash flow falling below $15B | Monitor | Deterioration versus the report thesis |
| Debt/EBITDA ratio expanding beyond 3.5x | Monitor | Deterioration versus the report thesis |
