Name: Financial Insights Based on S&P Global Market Intelligence
Creator: Simply Wall St Pty Ltd
License: https://www.spglobal.com/content/dam/spglobal/corporate/en/documents/secure/MI-FastTrack-Terms-and-Conditions-July-2023.pdf

Calculation

US$19.63b

Earnings '30

x

16.73x

PE Ratio '30

=

US$328.56b

Market Cap '30

US$328.56b

Market Cap '30

/

4.25b

No. shares '30

=

US$77.31

Share Price '30

US$77.31 Share Price '30

Discounted to 2025 @ 5.92% p.a.

=

US$58.00

Fair Value '25

VZ at $50 based on 3-yr FCF model

Shared on09 Jul 25
Fair value Increased 16%

Shared on10 Jan 25
Fair value Increased 13%

VZ at $50 based on 3-yr FCF model

Shared on09 Jul 25Fair value Increased 16%

Shared on10 Jan 25Fair value Increased 13%

Shared on09 Jul 25
Fair value Increased 16%

Shared on10 Jan 25
Fair value Increased 13%