Verizon Communications Inc.
Bear Case (25th pct.)
52.3% vs price
Base Case (Median)
114.3% vs price
Bull Case (75th pct.)
132.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1274.42 | 2593.2% | High (40%) |
| PE Comparable | $62.30 | 31.7% | Medium (25%) |
| Graham Number | $46.21 | -2.3% | Low (10%) |
| EV/EBITDA | $112.91 | 138.6% | Medium (20%) |
| EV/FCF | $101.40 | 114.3% | Medium (20%) |
| Earnings Power Value | $101.41 | 114.3% | Medium (50%) |
Based on 6 out of 8 methods, VZ appears undervalued at the current price of $47.32. The base case fair value of $101.40 implies 114.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.