Verizon Communications Inc.
Bear Case (25th pct.)
60.4% vs price
Base Case (Median)
110.8% vs price
Bull Case (75th pct.)
135.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $117198.30 | 249576.8% | High (40%) |
| PE Comparable | $68.72 | 46.4% | Medium (25%) |
| Graham Number | $47.69 | 1.6% | Low (10%) |
| EV/EBITDA | $112.91 | 140.5% | Medium (20%) |
| EV/FCF | $94.91 | 102.2% | Medium (20%) |
| Earnings Power Value | $103.01 | 119.5% | Medium (50%) |
Based on 6 out of 8 methods, VZ appears undervalued at the current price of $46.94. The base case fair value of $98.96 implies 110.8% 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.