investorscraft@gmail.com

Intrinsic Value of Verizon Communications Inc. (VZ)

Previous Close$41.62
Intrinsic Value
Upside potential
Previous Close
$41.62

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. 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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