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
Analisado: 2026-05-08Próxima atualização: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
Preço
$47.22
▲ +18.42 (+39.01%)
Valor justo
$66
$45–$88
Classificação
Compra forte
confidence 72/100
Potencial de alta
+39.0%
upside to fair value
Margem de segurança
$55.79
MoS level · 15%
Capitalização de mercado
$197.2B
P/E fwd 9.0
Fonte em inglêsPT
Exibindo a fonte em inglês enquanto traduzimos
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.

§1 Resumo executivo

  • 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 Cenário pessimista

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.

Como esta tese pode falhar

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
Sinais de alerta antecipado para monitorar
MétricaAtualLimite de gatilho
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 Histórico financeiro

Demonstração de resultados — últimos seis períodos
ItemT−0T−1T−2T−3T−4CAGR
Período2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Receita$133.61B$136.84B$133.97B$134.79B$138.19B+0.8%
Lucro bruto$77.31B$77.70B$79.09B$80.69B$81.43B+1.3%
Lucro operacional$32.45B$30.47B$28.72B$28.69B$29.26B-2.6%
Lucro líquido$22.07B$21.26B$11.61B$17.51B$17.17B-6.1%
LPA (diluído)$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%
P&D
SG&A$28.66B$30.14B$32.75B$34.11B$33.82B+4.2%

Pontuações de qualidade

Piotroski F-score
6 / 9
Composto de qualidade 0–9
Altman Z-score
1.27
Risco de falência (>3 seguro)
Beneish M-score
-2.69
Risco de manipulação de lucros
OCF / Lucro líquido
2.16×
>1 indica alta qualidade dos lucros
Limite de qualidade contábil
Pass
Limite ajustado ao setor
ROIC
8.8%
Retorno sobre o capital investido
Seção 3

Numbers analysis

Fluxo de caixa

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.

Alocação de capital

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

Assinantes individuais — a partir do §411 seções a mais

Leia a análise completa — 11 seções a mais.

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

Relatório completo para cada ticker coberto
24 meses de arquivo de classificações
Briefings da lista de acompanhamento + alertas de mudança de classificação
Exportação PDF + DOCX em qualquer idioma
Iniciar teste grátis
Cancele a qualquer momento.
INTRINSIC VALUE FAQ

VZ intrinsic value questions

  1. 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.
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