Previous Close | $41.62 |
Intrinsic Value | $12.27 |
Upside potential | -71% |
Data is not available at this time.
Verizon Communications Inc. is a leading telecommunications and technology company operating primarily in the U.S., with a strong presence in wireless, broadband, and digital services. The company generates revenue through subscription-based models, offering postpaid and prepaid wireless plans, Fios internet and TV services, and enterprise solutions. Verizon competes in a highly consolidated industry, maintaining its market leadership through extensive network infrastructure, including its 5G rollout, and strategic partnerships to enhance service offerings. Its diversified portfolio caters to both consumer and business segments, reinforcing its position as a top-tier connectivity provider. The telecom sector remains capital-intensive, but Verizon’s scale and brand recognition allow it to sustain pricing power and customer retention. The company continues to invest in next-gen technologies like IoT and cloud services to diversify revenue streams beyond traditional telecom, positioning itself for long-term growth in an evolving digital economy.
Verizon reported $134.8 billion in revenue for FY 2024, with net income of $17.5 billion, reflecting a stable but competitive operating environment. Diluted EPS stood at $4.15, supported by disciplined cost management and steady cash flow generation. Operating cash flow was robust at $36.9 billion, though capital expenditures of $17.9 billion highlight the ongoing investments required to maintain and expand network infrastructure.
The company’s earnings power is underpinned by recurring subscription revenue, which provides stability despite macroeconomic fluctuations. Verizon’s capital efficiency is tempered by high infrastructure costs, but its ability to generate strong operating cash flow helps fund growth initiatives while maintaining shareholder returns. The balance between reinvestment and profitability remains critical in this capital-intensive industry.
Verizon’s balance sheet reflects $4.2 billion in cash and equivalents against $168.4 billion in total debt, indicating significant leverage. While the debt load is substantial, it is manageable given the company’s consistent cash flow and investment-grade credit rating. The telecom giant’s financial health is stable, though deleveraging efforts could improve long-term flexibility.
Growth is driven by 5G adoption and broadband expansion, though wireless market saturation limits upside. Verizon maintains a reliable dividend policy, with a $2.67 per share payout, appealing to income-focused investors. Future growth may hinge on enterprise solutions and technological adjacencies, given moderating wireless subscriber gains.
The market values Verizon for its defensive characteristics, including stable cash flows and high dividend yield. However, elevated debt and capex requirements weigh on valuation multiples. Investors likely expect gradual top-line growth with margin stability, given industry dynamics.
Verizon’s key advantages include its premium network quality, strong brand, and diversified service portfolio. The outlook remains cautiously optimistic, with 5G and fiber expansion driving incremental growth. Challenges include competitive pricing pressures and debt management, but the company’s scale and execution capabilities position it well for sustained industry leadership.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |