TrimmTrack
Sign in

Verizon (VZ) valuation

Run six valuation models on Verizon with live data: DCF, Reverse DCF, Graham number, Monte Carlo, scenarios and sum-of-the-parts (NAV).

VZ
VZ

Verizon

VZ · Communication Services

Current price

46,71 USD

You're trying every model for free, no account needed. Sign up to save your analyses →

Valuation

Market cap
$194.07B
PE (TTM | NTM | +1y)
12.16 | 8.85 | 8.85
Price / Sales
1.40
EV / EBITDA
7.63
Price / Book
1.87

Cash flow

FCF yield(4.20 / 46.71)
+9%
SBC-adjusted FCF yield
—
SBC impact
—

Margins & growth

Profit margin
+11.64%
Operating margin
+23%
Quarterly earnings (YoY)
-23.35%
Quarterly revenue (YoY)
-0.73%

Balance

Cash
$1.8B
Debt
$193.65B
Net position
-$191.85B

Dividend

Dividend yield
+5.99%
Payout ratio
+72.79%
Next payout
8/3/2026

Price (1 year)

+5.58%
$51.38

Revenue

estimate
Q4 21: $34.07BQ4 21Q1 22: $33.55BQ2 22: $33.79BQ3 22: $34.24BQ3 22Q4 22: $35.25BQ1 23: $32.91BQ2 23: $32.6BQ2 23Q3 23: $33.34BQ4 23: $35.13BQ1 24: $32.98BQ1 24Q2 24: $32.8BQ3 24: $33.33BQ2 25: $34.5BQ2 25Q3 25: $33.82BQ4 25: $36.38BQ1 26: $34.44BQ2 26: $34.25BQ2 26Q3 26 · estimate: $34.81BQ3 26$36.38B

EBITDA

Q2 25: $12.88BQ2 25Q3 25: $12.81BQ3 25Q4 25: $9.34BQ4 25Q1 26: $13.62BQ1 26Q2 26: $12.27BQ2 26$13.62B

Net income

Q4 21: $5.17BQ4 21Q1 22: $4.58BQ2 22: $5.2BQ3 22: $4.9BQ3 22Q4 22: $7.07BQ1 23: $4.91BQ2 23: $4.65BQ2 23Q3 23: $4.76BQ4 23: -$2.22BQ1 24: $4.6BQ1 24Q2 24: $4.59BQ3 24: $3.31BQ2 25: $5BQ2 25Q3 25: $4.95BQ4 25: $2.34BQ1 26: $5.05BQ2 26: $3.84BQ2 26$7.07B

Free cash flow

Q2 25: $5.06BQ2 25Q3 25: $6.85BQ3 25Q4 25: $4.26BQ4 25Q1 26: $3.7BQ1 26Q2 26: $5.35BQ2 26$6.85B

EPS

estimate
Q4 21: 1.10Q4 21Q1 22: 1.09Q2 22: 1.24Q3 22: 1.17Q3 22Q4 22: 1.56Q1 23: 1.17Q2 23: 1.10Q2 23Q3 23: 1.13Q4 23: -0.65Q1 24: 1.09Q1 24Q2 24: 1.09Q3 24: 0.78Q2 25: 1.18Q2 25Q3 25: 1.17Q4 25: 0.55Q1 26: 1.20Q2 26: 0.92Q2 26Q3 26 · estimate: 1.29Q3 261.56

Cash & debt

CashDebt
Q4 21 · Cash: $2.92BQ4 21Q1 22 · Cash: $1.66BQ2 22 · Cash: $1.86BQ3 22 · Cash: $2.08BQ3 22Q4 22 · Cash: $2.61BQ1 23 · Cash: $2.23BQ2 23 · Cash: $4.8BQ2 23Q3 23 · Cash: $4.21BQ4 23 · Cash: $2.07BQ1 24 · Cash: $2.37BQ1 24Q2 24 · Cash: $2.43BQ3 24 · Cash: $4.99BQ2 25 · Cash: $3.44BQ2 25 · Debt: $169.89BQ2 25Q3 25 · Cash: $7.71BQ3 25 · Debt: $170.45BQ4 25 · Cash: $19.05BQ4 25 · Debt: $181.64BQ1 26 · Cash: $8.37BQ1 26 · Debt: $195.87BQ2 26 · Cash: $1.75BQ2 26 · Debt: $188.46BQ2 26$195.87B

Return of capital

DividendsBuybacks
Q1 22 · Dividends: $2.65BQ1 22Q1 23 · Dividends: $2.74BQ1 24 · Dividends: $2.8BQ1 24Q2 25 · Dividends: $2.86BQ3 25 · Dividends: $2.86BQ3 25Q4 25 · Dividends: $2.91BQ1 26 · Dividends: $2.91BQ1 26 · Buybacks: $2.5BQ2 26 · Dividends: $2.95BQ2 26 · Buybacks: $1BQ2 26$5.41B

Shares outstanding

Q1 22: 4.2BQ1 22Q1 22: 4.2BQ2 22: 4.2BQ3 22: 4.2BQ1 23: 4.2BQ1 23Q1 23: 4.2BQ2 23: 4.2BQ3 23: 4.2BQ1 24: 4.2BQ1 24Q1 24: 4.21BQ2 24: 4.21BQ3 24: 4.21BQ1 25: 4.21BQ1 25Q2 25: 4.22BQ3 25: 4.22BQ4 25: 4.22BQ1 26: 4.22BQ1 26: 4.18BQ2 26: 4.15BQ2 264.22B

Operating expenses

R&DSG&A
Q4 21 · SG&A: $7.41BQ4 21Q1 22 · SG&A: $7.17BQ2 22 · SG&A: $7.5BQ3 22 · SG&A: $7.42BQ3 22Q4 22 · SG&A: $8.05BQ1 23 · SG&A: $7.51BQ2 23 · SG&A: $8.25BQ2 23Q3 23 · SG&A: $8BQ4 23 · SG&A: $8.99BQ1 24 · SG&A: $8.14BQ1 24Q2 24 · SG&A: $8.02BQ3 24 · SG&A: $9.71BQ2 25 · SG&A: $7.81BQ2 25Q3 25 · SG&A: $7.75BQ4 25 · SG&A: $10.38BQ1 26 · SG&A: $7.63BQ2 26 · SG&A: $8.98BQ2 26$10.38B

Source: Yahoo Finance. Quarterly history grows automatically over time as new quarters are published.

Other comparisons

AT&T vs Verizon

Popular companies

AppleNvidiaTeslaMicrosoftAmazonAlphabet (Google)Meta PlatformsNetflixAMDPalantirBerkshire HathawayJPMorgan ChaseVisaMastercardWalt DisneyCoca-ColaPepsiCoMcDonald'sNikeStarbucksIntelBroadcomQualcommOracleSalesforceAdobePayPalUberAirbnbCoinbase