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
Analiz edildi: 2026-05-08Sonraki güncelleme: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
Fiyat
$47.22
▲ +18.42 (+39.01%)
Gerçeğe uygun değer
$66
$45–$88
Tavsiye
Güçlü Al
confidence 72/100
Yükseliş potansiyeli
+39.0%
upside to fair value
Güvenlik Marjı
$55.79
MoS level · 15%
Piyasa Değeri
$197.2B
P/E fwd 9.0
İngilizce yedekTR
Çeviri yapılırken İngilizce kaynak gösteriliyor
Bu rapor henüz çevrilmedi. Çeviri kuyruğu yetiştiğinde birkaç dakika sonra sayfayı yenileyin.

§1 Yönetici özeti

  • 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 Olumsuz senaryo

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.

Bu tezin bozulabileceği yollar

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
İzlenecek erken uyarı sinyalleri
MetrikMevcutTetikleme eşiği
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 Mali geçmiş

Gelir tablosu — son altı dönem
KalemT−0T−1T−2T−3T−4CAGR
Dönem2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Gelir$133.61B$136.84B$133.97B$134.79B$138.19B+0.8%
Brüt kâr$77.31B$77.70B$79.09B$80.69B$81.43B+1.3%
Faaliyet kârı$32.45B$30.47B$28.72B$28.69B$29.26B-2.6%
Net kâr$22.07B$21.26B$11.61B$17.51B$17.17B-6.1%
EPS (sulandırılmış)$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%

Kalite puanları

Piotroski F-skor
6 / 9
0–9 kalite bileşkesi
Altman Z-skor
1.27
İflas riski (>3 güvenli)
Beneish M-skor
-2.69
Kazanç manipülasyonu riski
OCF / Net kâr
2.16×
>1 yüksek kazanç kalitesini gösterir
Muhasebe kalitesi kapısı
Pass
Sektöre göre ayarlanmış kapı
ROIC
8.8%
Yatırılan sermaye getirisi
Bölüm 3

Numbers analysis

Nakit akışı

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.

Sermaye tahsisi

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

Bireysel aboneler — §4 ve sonrası11 bölüm daha

Tam analizi okuyun — 11 bölüm daha.

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

Kapsanan her sembol için tam rapor
24 ay tavsiye arşivi
İzleme listesi brifingleri + tavsiye değişiklik uyarıları
Herhangi bir dilde PDF + DOCX dışa aktarma
Ücretsiz denemeyi başlat
İstediğin zaman iptal edebilirsin.
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