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.
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.
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
Sinais de alerta antecipado para monitorar
Métrica
Atual
Limite de gatilho
Postpaid phone net subscriber losses
Monitor
Deterioration versus the report thesis
Rising churn rates in consumer segment
Monitor
Deterioration versus the report thesis
ARPU growth deceleration
Monitor
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
§3 Histórico financeiro
Demonstração de resultados — últimos seis períodos
VZ (VZ)'s intrinsic value is triangulated from discounted earnings at two cost-of-equity levels (strict CAPM with raw beta, moderate with adjusted beta), with owner earnings used as a floor for high-growth names.
Each model produces a per-share value; the composite range comes from a weighted blend driven by the archetype's model-applicability matrix. Cost of equity, terminal growth, and the deceleration curve are documented in the assumption ledger.
EPS-based models are discounted at cost of equity; FCFF models use WACC and then subtract net debt to bridge enterprise value to equity value. Each model is labelled with its discount-rate convention so the reader can verify the bridge.
Owner earnings (Buffett's definition) is net income plus depreciation and amortization minus maintenance capex. We do not subtract stock-based compensation again because net income already includes it; dilution is tracked separately via share-count growth.
FAQ
VZ — frequently asked questions
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.
Our composite fair-value range for VZ is $44.8–$87.8, with a midpoint of $65.6. The range is triangulated across multiple valuation models (discounted earnings, forward earnings scenarios, peer multiples, and where applicable owner earnings or reverse DCF) and weighted by reliability for VZ's archetype.
Our current rating for VZ is Strong Buy with a confidence score of 72/100. VZ is rated Strong Buy at $47.22 versus the reconciled fair value midpoint of $65.64, implying +39.01% upside/downside. Confidence is separately disclosed at 72/100. This is research for educational purposes, not personalized investment advice.
The top risks our latest report flags for VZ are: Dividend Cut; T-Mobile Dominance; Debt Refinancing Crisis. The single biggest risk is Dividend Cut: Free cash flow fails to cover dividend obligations due to severe ARPU contraction or unexpected capex requirements, triggering massive yield-focused retail selling.
Our current rating for VZ is Strong Buy, issued with a confidence score of 72/100 and a moat score of 6.5/10. The rating reflects the composite fair-value range ($44.8–$87.8) versus the current price of $47.2.
VZ is classified as a mature-dividend stock. Archetype determines how every downstream parameter — discount rate, terminal growth, deceleration curve, terminal multiple, scenario probability weights, scorecard weights, and which valuation models are prioritized — is calibrated for VZ.