investorscraft@gmail.com

Intrinsic ValueVerizon Communications Inc. (BAC.DE)

Previous Close36.86
Intrinsic Value
Upside potential
Previous Close
36.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Verizon Communications Inc. operates as a leading global provider of communications, technology, and entertainment services, serving consumers, businesses, and government entities. The company’s core revenue model is built on wireless and wireline services, including postpaid and prepaid mobile plans, broadband internet, and Fios video solutions. Verizon’s extensive infrastructure supports its dominant position in the U.S. telecommunications market, with approximately 115 million wireless retail connections and 7 million wireline broadband connections as of 2021. The Business segment further diversifies revenue through enterprise solutions like private networking, IoT services, and cloud connectivity, catering to corporate clients with high reliability demands. Verizon’s market strength is reinforced by its extensive 5G rollout, which enhances its competitive edge in an industry increasingly driven by data speed and network reliability. The company’s strategic focus on high-margin services and technological innovation positions it as a key player in the evolving telecom landscape, though it faces intense competition from rivals like AT&T and T-Mobile. Its scale, brand recognition, and investment in next-generation networks underpin its ability to maintain pricing power and customer retention in a saturated market.

Revenue Profitability And Efficiency

Verizon reported revenue of €134.8 billion for the fiscal year, with net income reaching €17.5 billion, reflecting a diluted EPS of €4.14. Operating cash flow stood at €36.9 billion, though capital expenditures of €17.9 billion highlight the company’s ongoing investments in network infrastructure. These figures underscore Verizon’s ability to generate robust cash flows while maintaining profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent net income and operating cash flow generation, supported by high-margin wireless services and enterprise solutions. However, significant capital expenditures for 5G and fiber expansion impact near-term free cash flow, necessitating disciplined capital allocation to balance growth and shareholder returns.

Balance Sheet And Financial Health

Verizon’s balance sheet shows €4.2 billion in cash and equivalents against total debt of €168.4 billion, reflecting its leveraged position to fund network upgrades. While the debt load is substantial, the company’s stable cash flows and investment-grade credit profile mitigate liquidity risks, ensuring continued access to capital markets for refinancing and growth initiatives.

Growth Trends And Dividend Policy

Growth is driven by 5G adoption and broadband expansion, though wireless subscriber saturation limits organic upside. Verizon maintains a shareholder-friendly dividend policy, with an annual payout of €2.57 per share, appealing to income-focused investors. Future growth may hinge on enterprise digital transformation and IoT adoption.

Valuation And Market Expectations

With a market cap of €160.4 billion and a beta of 0.38, Verizon is viewed as a defensive stock with moderate volatility. The valuation reflects expectations of steady, albeit slow, growth in a mature industry, with investors prioritizing dividend yield and stability over high earnings expansion.

Strategic Advantages And Outlook

Verizon’s strategic advantages include its nationwide 5G leadership, strong brand equity, and diversified revenue streams. The outlook remains stable, with growth opportunities in enterprise solutions and IoT offsetting wireless market saturation. Execution on cost efficiency and debt management will be critical to sustaining long-term shareholder value.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount