Verizon Communications
- Price
- 46.38 USD
- Fair value
- 40.40 USD
- Discount to fair value
- −15%
- Mkt cap
- 193.66B
- P/E
- 11.3×
- P/B
- 1.84×
- EV
- 356.26B
- Div yield
- 5.93%
- ROE
- 16.3%
- Net margin
- 12.4%
Current price46.38USD
Fair value (est., median)40.4USD
UndervaluedFair valueOvervalued
+14.8% above fair valueWould need to fall ~12.9% to reach fair value.
Median ofDCF 40.4DDM 50.03Graham 48.12Residual Income 37.04Earnings Power 34.07
Health Check
51
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (16.3%).
- Attractive, covered dividend (5.93%).
Risks
- Stretched balance sheet / elevated debt.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 133.61B | 136.84B | 133.97B | 134.79B | 138.19B |
| Net Income | 22.07B | 21.26B | 11.61B | 17.51B | 17.17B |
| Net Margin | 16.5% | 15.5% | 8.7% | 13.0% | 12.4% |
| Operating Cash Flow | 39.54B | 37.14B | 37.48B | 36.91B | 37.14B |
| OCF Margin | 29.6% | 27.1% | 28.0% | 27.4% | 26.9% |
| Capital Expenditure | — | 26.74B | 24.56B | 17.99B | 17.46B |
| Free Cash Flow | 39.54B | 10.40B | 12.91B | 18.92B | 19.68B |
| FCF Margin | 29.6% | 7.6% | 9.6% | 14.0% | 14.2% |
| FCF Conversion | 179.2% | 48.9% | 111.2% | 108.1% | 114.6% |
| EPS (Diluted) | 5.28/sh | 5.09/sh | 2.78/sh | 4.19/sh | 4.11/sh |
| Dividend / Share | 2.50/sh | 2.59/sh | 2.64/sh | 2.69/sh | 2.75/sh |
Dividend return (if you buy today)if you buy today
Dividend yield5.93%
Dividend / share2.75 USD
If you invest
USD
Shares (≈)215
Est. annual income591.16 USD
At this rate, dividends alone return your capital in ~16.9 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.69 | 0.71 | 0.71 | — | 2.11 | 4.6% |
| 2025 | 0.68 | 0.68 | 0.68 | 0.69 | 2.75 | 6.4% |
| 2024 | 0.67 | 0.67 | 0.67 | 0.68 | 2.69 | 6.7% |
| 2023 | 0.65 | 0.65 | 0.65 | 0.67 | 2.64 | 7.0% |
| 2022 | 0.64 | 0.64 | 0.64 | 0.65 | 2.59 | 6.0% |
Corporate actions
DCash Dividend
0.71 USD /sh2026-07-10
DCash Dividend
0.71 USD /sh2026-04-10
DCash Dividend
0.69 USD /sh2026-01-12
DCash Dividend
0.69 USD /sh2025-10-10
DCash Dividend
0.68 USD /sh2025-07-10
DCash Dividend
0.68 USD /sh2025-04-10
DCash Dividend
0.68 USD /sh2025-01-10
DCash Dividend
0.68 USD /sh2024-10-10
DCash Dividend
0.67 USD /sh2024-07-10
DCash Dividend
0.67 USD /sh2024-04-09
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
40.40 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
50.03 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
48.12 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
37.04 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
34.07 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)40.40 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.66%
- CAPM cost of equity
- 12.00%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Verizon Communications regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 141.4K USD
- Total return
- +228.9%(+166.0% Dividends · +62.8% Capital gain)
- Annualised (IRR)
- +7.1%
Invested43KUSD
Dividends71.4KUSD
Capital gain27KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.