VZ · Verizon Communications Inc.
$49.402026-05-17Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Integrated Telecommunication Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$156
+214.8% vs market
Base · active
$0
-181.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($54 · $156) Analysts Range ($44 · $58) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $133.6B | — | 23.9% | 23.1% | $24.6B | −$52.5B | −$27.9B | 3.1% | — | 10.5% | $233.6B | $5.22 | — |
| 2022.Q4 | $136.8B | 2.4% | 22.3% | 23.1% | $23.4B | −$9.8B | $13.6B | 4.9% | — | 9.8% | $243.3B | $5.03 | — |
| 2023.Q4 | $134.0B | -2.1% | 21.5% | 28.8% | $20.5B | −$1.4B | $19.1B | 4.8% | — | 8.4% | $245.3B | $2.75 | — |
| 2024.Q4 | $134.8B | 0.6% | 22.7% | 21.9% | $23.9B | −$2.4B | $21.5B | 5.7% | — | 9.8% | $243.5B | $4.14 | — |
| 2025.Q4 | $138.2B | 2.5% | 21.2% | 22.3% | $22.7B | −$502MM | $22.2B | 5.3% | — | 8.9% | $267.1B | $4.06 | 7.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2026.Q4 | $144.2B | +4.4% | 21.2% | 22.1% | $23.8B | −$4.9B | $19.0B | 6.0% | $17.9B | 8.8% | $271.9B | $5.64 | 8.8 |
| 2027.Q4 | $150.5B | +4.3% | 21.2% | 21.9% | $25.0B | −$6.3B | $18.7B | 6.3% | $16.6B | 9.1% | $278.2B | $5.90 | 8.4 |
| 2028.Q4 | $157.0B | +4.3% | 21.2% | 21.6% | $26.1B | −$8.6B | $17.5B | 6.5% | $14.6B | 9.2% | $286.8B | $6.17 | 8.0 |
| 2029.Q4 | $163.8B | +4.3% | 21.2% | 21.4% | $27.3B | $0MM | $27.3B | 6.8% | $21.3B | 9.5% | $286.8B | $6.46 | 7.6 |
| 2030.Q4 | $170.7B | +4.3% | 21.2% | 21.2% | $28.6B | $0MM | $28.6B | 7.1% | $20.8B | 10.0% | $286.8B | $6.75 | 7.3 |
|
| Term. Yr+ | $217.9B | 4.1% | 19.8% | 20.0% | $34.5B | −$20.4B | $14.1B | 8.6% | $156.9B | 6.9% | — | — | — |
Active scenario IV: $0 (-181.4% vs market)