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
分析日: 2026-05-08次回更新: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
株価
$47.22
▲ +18.42 (+39.01%)
公正価値
$66
$45–$88
評価
強い買い
confidence 72/100
上昇余地
+39.0%
upside to fair value
安全余裕率
$55.79
MoS level · 15%
時価総額
$197.2B
P/E fwd 9.0
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • 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 ベアケース

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.

このテーゼが崩れる経路

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
監視すべき早期警戒シグナル
指標現在トリガーしきい値
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 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
売上高$133.61B$136.84B$133.97B$134.79B$138.19B+0.8%
売上総利益$77.31B$77.70B$79.09B$80.69B$81.43B+1.3%
営業利益$32.45B$30.47B$28.72B$28.69B$29.26B-2.6%
純利益$22.07B$21.26B$11.61B$17.51B$17.17B-6.1%
EPS (希薄化後)$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%
研究開発
販管費$28.66B$30.14B$32.75B$34.11B$33.82B+4.2%

品質スコア

Piotroski F-スコア
6 / 9
0–9 品質コンポジット
Altman Zスコア
1.27
倒産リスク (>3 で安全)
Beneish Mスコア
-2.69
利益操作リスク
OCF / 純利益
2.16×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
8.8%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

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.

資本配分

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

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

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

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
MARGINS FAQ

VZ margins questions

  1. VZ (VZ)'s margin set covers gross margin, operating margin, net margin, and free-cash-flow margin. The five-year trajectory is plotted so the reader can separate cyclical noise from secular trend.
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