Fair value (multi-method)
Four independent methods triangulate what VZ is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$91.78
Method range
$25.75 – $91.78
median $48.21
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $91.78 | +107.22% |
| Exit multiple | $46.04 | +3.95% |
| Analyst target | $50.39 | +13.77% |
| Graham number | $25.75 | -41.85% |
- Forward DCF$91.78
- Exit multiple$46.04
- Analyst target$50.39
- Graham number$25.75
Stock price
$44.29
FCF / share (TTM)
$0.90
3Y FCF CAGR
0.6%
Fair value @ hist. growth
$23.41
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
8.2%
per year over your projection horizon
Margin of safety -89.2% vs hist-growth DCF
Historical 3Y CAGR
0.6%
Your model implies
8.2%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 1% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 7.8% | 6.3% | 4.6% | 2.5% | -0.2% |
| 5.0% | 7.8% | 6.3% | 4.6% | 2.5% | -0.2% |
| 5.9% | 10.7% | 9.5% | 8.2% | 6.7% | 4.8% |
| 6.9% | 13.6% | 12.7% | 11.6% | 10.5% | 9.1% |
| 7.9% | 16.3% | 15.5% | 14.6% | 13.6% | 12.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.09
Low vs growth
Net debt
$182B
Total debt − cash
Beta
0.24
Vs market benchmark
Frequently asked questions
Verizon (VZ) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks1.18% TTM
- Dividend Profile6.31% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.