Valuation Verizon Communications, Inc.
Equities
VZ
US92343V1044
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 50.68 USD | -0.06% |
|
-1.02% | +24.43% |
| Mar. 11 | Tech companies tap debt markets to fund AI and cloud expansion | RE |
| Mar. 10 | Tech companies tap debt markets to fund AI and cloud expansion | RE |
Company Valuation: Verizon Communications, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 218,116 | 165,473 | 158,495 | 168,343 | 171,735 | 213,752 | - | - |
| Change | - | -24.14% | -4.22% | 6.21% | 2.01% | 24.47% | - | - |
| Enterprise Value (EV) 1 | 373,506 | 313,507 | 307,104 | 308,163 | 310,837 | 365,645 | 361,310 | 360,066 |
| Change | - | -16.06% | -2.04% | 0.34% | 0.87% | 17.63% | -1.19% | -0.34% |
| P/E ratio | 9.77x | 7.79x | 13.7x | 9.66x | 10x | 10.4x | 9.9x | 8.93x |
| PBR | 2.62x | 1.82x | 1.64x | 1.73x | 1.64x | 1.87x | 1.73x | 1.57x |
| PEG | - | -1.59x | -0.3x | 0.2x | -5.17x | 0.5x | 1.8x | 0.8x |
| Capitalization / Revenue | 1.63x | 1.21x | 1.18x | 1.25x | 1.24x | 1.48x | 1.47x | 1.45x |
| EV / Revenue | 2.8x | 2.29x | 2.29x | 2.29x | 2.25x | 2.54x | 2.48x | 2.44x |
| EV / EBITDA | 7.72x | 6.55x | 6.43x | 6.32x | 6.22x | 6.89x | 6.63x | 6.42x |
| EV / EBIT | 11.5x | 10.3x | 13.4x | 10.7x | 10.6x | 10.9x | 10.3x | 9.89x |
| EV / FCF | 19.4x | 22.3x | 16.4x | 15.5x | 15.4x | 17.3x | 16.3x | 15.3x |
| FCF Yield | 5.15% | 4.48% | 6.09% | 6.43% | 6.47% | 5.79% | 6.13% | 6.53% |
| Dividend per Share 2 | 2.535 | 2.585 | 2.635 | 2.685 | 2.735 | 2.812 | 2.869 | 2.923 |
| Rate of return | 4.88% | 6.56% | 6.99% | 6.71% | 6.71% | 5.55% | 5.66% | 5.77% |
| EPS 2 | 5.32 | 5.06 | 2.75 | 4.14 | 4.06 | 4.853 | 5.12 | 5.677 |
| Distribution rate | 47.7% | 51.1% | 95.8% | 64.9% | 67.4% | 57.9% | 56% | 51.5% |
| Net sales 1 | 133,613 | 136,835 | 133,974 | 134,788 | 138,191 | 144,058 | 145,731 | 147,737 |
| EBITDA 1 | 48,380 | 47,870 | 47,789 | 48,791 | 49,997 | 53,063 | 54,518 | 56,103 |
| EBIT 1 | 32,448 | 30,467 | 22,877 | 28,686 | 29,259 | 33,682 | 35,092 | 36,412 |
| Net income 1 | 22,065 | 21,256 | 11,614 | 17,506 | 17,174 | 20,207 | 21,017 | 22,082 |
| Net Debt 1 | 155,390 | 148,034 | 148,609 | 139,820 | 139,102 | 151,893 | 147,558 | 146,314 |
| Reference price 2 | 51.96 | 39.40 | 37.70 | 39.99 | 40.73 | 50.68 | 50.68 | 50.68 |
| Nbr of stocks (in thousands) | 4,197,774 | 4,199,817 | 4,204,102 | 4,209,626 | 4,216,425 | 4,217,684 | - | - |
| Announcement Date | 1/25/22 | 1/24/23 | 1/23/24 | 1/24/25 | 1/30/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.45x | 2.54x | 6.89x | 5.54% | 214B | |
| 10.49x | 1.26x | 3.9x | 7.14% | 222B | |
| 16.24x | 2.36x | 6.2x | 3.43% | 184B | |
| 12.22x | 1.71x | 7.12x | 3.44% | 79.58B | |
| 11.64x | 0.8x | 2.92x | 6.36% | 76.06B | |
| 14.58x | 2.04x | 5.14x | 2.47% | 72.29B | |
| 29.79x | 6.17x | 22.32x | 3.65% | 65.06B | |
| 14.73x | 2.52x | 7.96x | 5.24% | 56.05B | |
| 32.68x | 1.82x | 6.07x | 4.47% | 53.08B | |
| 27.03x | 3.61x | 7.98x | 3.77% | 47.78B | |
| Average | 17.98x | 2.48x | 7.65x | 4.55% | 106.98B | |
| Weighted average by Cap. | 15.20x | 2.26x | 6.77x | 4.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- VZ Stock
- Valuation Verizon Communications, Inc.
Select your edition
All financial news and data tailored to specific country editions
