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
Проанализировано: 2026-05-08Следующее обновление: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
Цена
$47.22
▲ +18.42 (+39.01%)
Справедливая стоимость
$66
$45–$88
Рекомендация
Активно покупать
confidence 72/100
Потенциал роста
+39.0%
upside to fair value
Запас прочности
$55.79
MoS level · 15%
Капитализация
$197.2B
P/E fwd 9.0
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • 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 Медвежий сценарий

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.

Как может разрушиться эта теза

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
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
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 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3T−4CAGR
Период2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Выручка$133.61B$136.84B$133.97B$134.79B$138.19B+0.8%
Валовая прибыль$77.31B$77.70B$79.09B$80.69B$81.43B+1.3%
Операционная прибыль$32.45B$30.47B$28.72B$28.69B$29.26B-2.6%
Чистая прибыль$22.07B$21.26B$11.61B$17.51B$17.17B-6.1%
EPS (разводнённая)$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%

Баллы качества

F-балл Пиотроски
6 / 9
Сводный балл качества 0–9
Z-балл Альтмана
1.27
Риск банкротства (>3 безопасно)
M-балл Бениша
-2.69
Риск манипуляций с прибылью
OCF / Чистая прибыль
2.16×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Pass
Фильтр с учётом сектора
ROIC
8.8%
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Денежный поток

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.

Распределение капитала

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

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

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

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
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