Valuation Verizon Communications, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 16/01/2026 GMT			5-day change	1st Jan Change
38.91 ^USD	-1.14%		-2.33%	-4.47%

01-16	Communications Services Down Amid Deal Skepticism -- Communications Services Roundup	DJ
01-16	Where the Money's Moving

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	243,113	218,116	165,473	158,495	168,343	164,061	164,061	-
Change	-	-10.28%	-24.14%	-4.22%	6.21%	-2.54%	0%	-
Enterprise Value (EV) ¹	350,004	373,506	313,507	307,104	308,163	304,033	300,642	293,490
Change	-	6.71%	-16.06%	-2.04%	0.34%	-1.34%	-1.12%	-2.38%
P/E ratio	13.7x	9.77x	7.79x	13.7x	9.66x	8.64x	8.29x	8.08x
PBR	3.58x	2.62x	1.82x	1.64x	1.73x	1.54x	1.43x	1.33x
PEG	-	0.4x	-1.59x	-0.3x	0.2x	0.99x	1.92x	3.12x
Capitalization / Revenue	1.89x	1.63x	1.21x	1.18x	1.25x	1.19x	1.16x	1.15x
EV / Revenue	2.73x	2.8x	2.29x	2.29x	2.29x	2.2x	2.13x	2.06x
EV / EBITDA	7.44x	7.72x	6.55x	6.43x	6.32x	6.08x	5.83x	5.57x
EV / EBIT	12.2x	11.5x	10.3x	13.4x	10.7x	9.71x	9.22x	8.75x
EV / FCF	14.8x	19.4x	22.3x	16.4x	15.5x	15.3x	14.4x	13.3x
FCF Yield	6.74%	5.15%	4.48%	6.09%	6.43%	6.52%	6.94%	7.51%
Dividend per Share ²	2.485	2.535	2.585	2.635	2.685	2.733	2.78	2.826
Rate of return	4.23%	4.88%	6.56%	6.99%	6.71%	7.02%	7.15%	7.26%
EPS ²	4.3	5.32	5.06	2.75	4.14	4.502	4.695	4.817
Distribution rate	57.8%	47.7%	51.1%	95.8%	64.9%	60.7%	59.2%	58.7%
Net sales ¹	128,292	133,613	136,835	133,974	134,788	137,890	140,826	142,152
EBITDA ¹	47,060	48,380	47,870	47,789	48,791	49,966	51,560	52,709
EBIT ¹	28,798	32,448	30,467	22,877	28,686	31,326	32,621	33,541
Net income ¹	17,801	22,065	21,256	11,614	17,506	18,823	19,885	20,528
Net Debt ¹	106,891	155,390	148,034	148,609	139,820	139,971	136,581	129,429
Reference price ²	58.75	51.96	39.40	37.70	39.99	38.91	38.91	38.91
Nbr of stocks (in thousands)	4,138,094	4,197,774	4,199,817	4,204,102	4,209,626	4,216,425	4,216,425	-
Announcement Date	26/01/21	25/01/22	24/01/23	23/01/24	24/01/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VERIZON COMMUNICATIONS, INC.	8.66x	2.19x	6.04x	7.02%	164B
CHINA MOBILE LIMITED	10.77x	1.29x	3.98x	6.88%	225B
DEUTSCHE TELEKOM AG	14.47x	2.16x	5.84x	3.7%	149B
NTT, INC.	11.95x	1.71x	6.99x	3.4%	81.27B
CHINA TELECOM CORPORATION LIMITED	12.21x	0.8x	2.95x	6.03%	75.74B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.51x	1.85x	4.66x	2.88%	61.52B
SAUDI TELECOM COMPANY	14.81x	2.72x	8.59x	5.03%	58.55B
SINGAPORE TELECOMMUNICATIONS LIMITED	26.62x	5.63x	20.34x	4.14%	57.43B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	11.98x	2.8x	6.35x	4.41%	46.17B
ORANGE	25.88x	1.67x	5.43x	5.2%	45.55B
Average	14.99x	2.28x	7.12x	4.87%	96.49B
Weighted average by Cap.	13.27x	2.05x	6.27x	5.33%