Valuation Verizon Communications, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-12-06 pm EST			5-day change	1st Jan Change
42.37 ^USD	-0.42%		-4.44%	+12.39%

Dec. 06	FCC Proposes New Cybersecurity Rules for Telecoms Following Salt Typhoon Breach	MT
Dec. 05	FCC chair proposes cybersecurity rules in response to China's Salt Typhoon telecom hack	RE

Data adjusted to current consolidation scope

Fiscal Period: Dicembre	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	253,937	243,113	218,116	165,473	158,495	178,362	-	-
Change	-	-4.26%	-10.28%	-24.14%	-4.22%	12.53%	-	-
Enterprise Value (EV) ¹	362,832	350,004	373,506	313,507	307,104	323,190	317,498	312,831
Change	-	-3.54%	6.71%	-16.06%	-2.04%	5.24%	-1.76%	-1.47%
P/E ratio	13.2x	13.7x	9.77x	7.79x	13.7x	10.5x	9.1x	8.77x
PBR	4.14x	3.58x	2.62x	1.82x	1.64x	1.83x	1.69x	1.56x
PEG	-	-1.82x	0.4x	-1.59x	-0.3x	0.2x	0.6x	2.35x
Capitalization / Revenue	1.93x	1.89x	1.63x	1.21x	1.18x	1.33x	1.3x	1.28x
EV / Revenue	2.75x	2.73x	2.8x	2.29x	2.29x	2.4x	2.31x	2.24x
EV / EBITDA	7.69x	7.44x	7.72x	6.55x	6.43x	6.68x	6.36x	6.11x
EV / EBIT	11.9x	12.2x	11.5x	10.3x	13.4x	11.1x	9.91x	9.5x
EV / FCF	20.4x	14.8x	19.4x	22.3x	16.4x	17.3x	17.7x	16.5x
FCF Yield	4.91%	6.74%	5.15%	4.48%	6.09%	5.78%	5.65%	6.04%
Dividend per Share ²	2.435	2.485	2.535	1.932	2.635	2.682	2.732	2.781
Rate of return	3.97%	4.23%	4.88%	4.9%	6.99%	6.33%	6.45%	6.56%
EPS ²	4.65	4.3	5.32	5.06	2.75	4.035	4.656	4.829
Distribution rate	52.4%	57.8%	47.7%	38.2%	95.8%	66.5%	58.7%	57.6%
Net sales ¹	131,868	128,292	133,613	136,835	133,974	134,571	137,299	139,844
EBITDA ¹	47,189	47,060	48,380	47,870	47,789	48,414	49,952	51,169
EBIT ¹	30,378	28,798	32,448	30,467	22,877	29,004	32,054	32,936
Net income ¹	19,265	17,801	22,065	21,256	11,614	17,103	19,581	20,362
Net Debt ¹	108,895	106,891	155,390	148,034	148,609	144,828	139,136	134,469
Reference price ²	61.40	58.75	51.96	39.40	37.70	42.37	42.37	42.37
Nbr of stocks (in thousands)	4,135,784	4,138,094	4,197,774	4,199,817	4,204,102	4,209,626	-	-
Announcement Date	1/30/20	1/26/21	1/25/22	1/24/23	1/23/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VERIZON COMMUNICATIONS, INC.	10.5x	2.4x	6.68x	+6.33%	178B
CHINA MOBILE LIMITED	10.46x	1.28x	3.76x	+6.99%	206B
DEUTSCHE TELEKOM AG	17.42x	2.44x	5.98x	+2.90%	159B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	11.42x	1.61x	6.33x	+3.37%	87.08B
CHINA TELECOM CORPORATION LIMITED	11.94x	0.92x	3.39x	+6.09%	79.07B
CHARTER COMMUNICATIONS, INC.	11.91x	2.76x	6.76x	-.--%	57.31B
SAUDI TELECOM COMPANY	14.98x	2.56x	7.62x	+4.18%	52.97B
AMÉRICA MÓVIL, S.A.B. DE C.V.	10.47x	1.71x	4.28x	+2.92%	45.61B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.12x	2.94x	6.45x	+5.03%	39.35B
SINGAPORE TELECOMMUNICATIONS LIMITED	19.7x	4.04x	15.3x	+5.17%	37.31B
Average	13.19x	2.27x	6.65x	+4.30%	94.15B
Weighted average by Cap.	12.67x	2.05x	5.89x	+4.83%