US · VZ
Verizon Communications Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- New York City, NY 10036
- Website
- verizon.com
Price · as of 2025-12-31
$48.11
Market cap 211.47B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $53.24 | +10.66% |
| Intrinsic Value(DCF) | $26.24 | -45.46% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $43.15 | -10.31% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $19.24 | $43.45 | $9.49 | $0.00 | $10.15 |
| 2012 | $24.74 | $47.67 | $14.86 | $0.00 | $3.78 |
| 2013 | $25.38 | $70.29 | $19.33 | $0.00 | $47.96 |
| 2014 | $27.49 | $41.35 | $0.04 | $0.00 | $32.20 |
| 2015 | $31.02 | $48.75 | $8.40 | $0.00 | $50.66 |
| 2016 | $30.41 | $36.60 | $4.09 | $0.00 | $13.23 |
| 2017 | $31.69 | $45.19 | $7.73 | $5.47 | $59.92 |
| 2018 | $38.25 | $43.66 | $6.98 | $0.00 | $44.26 |
| 2019 | $40.11 | $44.89 | $8.30 | $0.00 | $41.41 |
| 2020 | $40.96 | $52.10 | $8.67 | $0.00 | $23.44 |
| 2021 | $40.88 | $54.18 | $10.16 | $1.65 | $64.62 |
| 2022 | $29.92 | $48.17 | $3.23 | $1.59 | $52.74 |
| 2023 | $34.64 | $41.78 | $3.40 | $0.00 | $17.15 |
| 2024 | $43.11 | $46.04 | $11.65 | $0.00 | $36.13 |
| 2025 | $49.98 | $53.24 | $10.63 | $0.00 | $43.15 |
AI valuation
Our deep-learning model estimates Verizon Communications Inc.'s (VZ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $53.24
- Current price
- $48.11
- AI upside
- +10.66%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$26.24
-45.46% upside
Graham-Dodd
—
— upside
Graham Formula
$43.15
-10.31% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VZ | Verizon Communications In… | $48.11 | 211.47B | +11% | -45% | — | -10% | 12.30 | 2.02 | 1.53 | 8.23 | — | 2.97 | 45.64% | 21.17% | 12.43% | 16.86% | 8.27% | 4.35% | 1.92 | 4.37 | 0.91 | 0.76 | 3.80 | -217.00% | 252.00% | 636.00% | 9.53% | 0.60 | 7.33% | 5.44% | 66.90% | 5.44% | 13.42 | 19.52 | 2.84 | 1.32 |
| AMX | América Móvil, S.A.B. de … | $26.02 | 78.36B | +16% | -55% | -91% | -47% | 18.48 | 3.96 | 1.62 | 6.53 | 7.43 | 21.93 | 42.94% | 21.00% | 8.78% | 21.23% | 9.98% | 4.32% | 2.53 | 2.54 | 0.74 | 0.56 | 2.49 | 24865.00% | 182.00% | -442.00% | 8.40% | 0.46 | 10.44% | 2.17% | 40.00% | 2.95% | 12.48 | 19.22 | 2.62 | 1.81 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| CMCSA | Comcast Corporation | $30.96 | 112.81B | +90% | -46% | -46% | +43% | 5.60 | 1.16 | 0.91 | 4.59 | 18.56 | -2.41 | 60.07% | 16.71% | 16.01% | 21.92% | 8.41% | 7.42% | 1.14 | 4.69 | 0.88 | 0.70 | 2.18 | 3019.00% | -2.00% | 4132.00% | 19.54% | 1.00 | 11.67% | 4.37% | 24.50% | 10.75% | 10.30 | 9.73 | 1.72 | 1.41 |
| DIS | The Walt Disney Company | $106.05 | 188.06B | -4% | -54% | -63% | -26% | 14.05 | 1.72 | 2.00 | 11.90 | 9.25 | 6.91 | 37.76% | 14.65% | 13.14% | 12.76% | 9.43% | 6.82% | 0.41 | 7.63 | 0.71 | 0.55 | 2.05 | 15184.00% | 335.00% | 1774.00% | 5.34% | 0.53 | 6.87% | 0.96% | 13.40% | 5.11% | 16.47 | 22.61 | 2.41 | 2.44 |
| SPOT | Spotify Technology S.A. | $514.94 | 106.02B | -37% | -44% | -80% | -69% | 41.91 | 10.69 | 5.39 | 32.89 | 50.21 | 12.36 | 31.98% | 12.79% | 12.87% | 30.68% | 332.39% | 15.73% | 0.28 | 8.26 | 1.72 | 1.71 | -1.18 | 8345.00% | 533.00% | 2175.00% | 3.12% | 0.47 | 440.17% | 0.00% | 0.00% | 0.65% | 38.79 | 29.45 | 4.96 | 9.84 |
| T | AT&T Inc. | $28.00 | 198.5B | +2% | -49% | -83% | +18% | 8.59 | 1.82 | 1.60 | 6.52 | 8.25 | 4.80 | 79.77% | 19.23% | 17.42% | 21.76% | 8.23% | 5.74% | 1.57 | 3.55 | 0.91 | 0.50 | 2.85 | 10403.00% | 271.00% | 505.00% | 9.68% | 0.75 | 7.65% | 4.07% | 35.00% | 6.31% | 14.76 | 18.34 | 2.84 | 0.94 |
| TMUS | T-Mobile US, Inc. | $217.09 | 242.82B | -17% | -60% | -84% | -27% | 22.18 | 4.12 | 2.76 | 11.18 | 3570.48 | 5.85 | 47.64% | 21.23% | 12.45% | 18.18% | 8.32% | 5.15% | 2.07 | 5.33 | 1.00 | 0.63 | 3.62 | 62.00% | 849.00% | 8027.00% | 7.38% | 1.14 | 10.38% | 1.69% | 37.50% | 5.78% | 19.23 | 20.03 | 4.08 | 1.73 |
About Verizon Communications Inc.
Verizon Communications Inc., through its subsidiaries, offers communications, technology, information, and entertainment products and services to consumers, businesses, and governmental entities worldwide. Its Consumer segment provides postpaid and prepaid service plans; internet access on notebook computers and tablets; wireless equipment, including smartphones and other handsets; and wireless-enabled internet devices, such as tablets, and other wireless-enabled connected devices comprising smart watches. It also provides residential fixed connectivity solutions, such as internet, video, and voice services; and sells network access to mobile virtual network operators. As of December 31, 2021, it had approximately 115 million wireless retail connections, 7 million wireline broadband connections, and 4 million Fios video connections. The company's Business segment provides network connectivity products, including private networking, private cloud connectivity, virtual and software defined networking, and internet access services; and internet protocol-based voice and video services, unified communications and collaboration tools, and customer contact center solutions. This segment also offers a suite of management and data security services; domestic and global voice and data solutions, such as voice calling, messaging services, conferencing, contact center solutions, and private line and data access networks; customer premises equipment; installation, maintenance, and site services; and Internet of Things products and services. As of December 31, 2021, it had approximately 27 million wireless retail postpaid connections and 477 thousand wireline broadband connections. The company was formerly known as Bell Atlantic Corporation and changed its name to Verizon Communications Inc. in June 2000. Verizon Communications Inc. was incorporated in 1983 and is headquartered in New York, New York.
- CEO
- Daniel H. Schulman
- Employees
- 99.4K
- Beta
- 0.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($26.24 ÷ $48.11) − 1 = -45.46% (DCF, example).