Company Valuation: Verizon Communications, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 243,113 218,116 165,473 158,495 168,343 172,556 - -
Change - -10.28% -24.14% -4.22% 6.21% 2.5% - -
Enterprise Value (EV) 1 350,004 373,506 313,507 307,104 308,163 308,116 303,667 299,155
Change - 6.71% -16.06% -2.04% 0.34% -0.02% -1.44% -1.49%
P/E ratio 13.7x 9.77x 7.79x 13.7x 9.66x 8.87x 8.63x 8.08x
PBR 3.58x 2.62x 1.82x 1.64x - 1.62x 1.5x 1.39x
PEG - 0.4x -1.59x -0.3x 0.2x 0.8x 3.06x 1.2x
Capitalization / Revenue 1.89x 1.63x 1.21x 1.18x 1.25x 1.26x 1.24x 1.21x
EV / Revenue 2.73x 2.8x 2.29x 2.29x 2.29x 2.25x 2.18x 2.1x
EV / EBITDA 7.44x 7.72x 6.55x 6.43x 6.32x 6.17x 5.92x 5.69x
EV / EBIT 12.2x 11.5x 10.3x 13.4x 10.7x 9.68x 9.21x 8.8x
EV / FCF 14.8x 19.4x 22.3x 16.4x 15.5x 17.3x 16x 15x
FCF Yield 6.74% 5.15% 4.48% 6.09% 6.43% 5.77% 6.24% 6.66%
Dividend per Share 2 2.485 2.535 2.585 2.635 2.685 2.731 2.782 2.82
Rate of return 4.23% 4.88% 6.56% 6.99% 6.71% 6.66% 6.79% 6.88%
EPS 2 4.3 5.32 5.06 2.75 4.14 4.622 4.752 5.071
Distribution rate 57.8% 47.7% 51.1% 95.8% 64.9% 59.1% 58.5% 55.6%
Net sales 1 128,292 133,613 136,835 133,974 134,788 136,967 139,579 142,361
EBITDA 1 47,060 48,380 47,870 47,789 48,791 49,961 51,312 52,592
EBIT 1 28,798 32,448 30,467 22,877 28,686 31,838 32,960 34,009
Net income 1 17,801 22,065 21,256 11,614 17,506 19,547 20,226 21,468
Net Debt 1 106,891 155,390 148,034 148,609 139,820 135,560 131,111 126,599
Reference price 2 58.75 51.96 39.40 37.70 39.99 40.99 40.99 40.99
Nbr of stocks (in thousands) 4,138,094 4,197,774 4,199,817 4,204,102 4,209,626 4,209,704 - -
Announcement Date 26/01/21 25/01/22 24/01/23 23/01/24 24/01/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
8.87x2.25x6.17x6.66% 173B
11.49x1.39x4.2x6.43% 226B
18.75x2.58x6.49x2.67% 173B
15.12x1.14x4.21x4.78% 95.04B
10.87x1.55x6.11x3.55% 80.16B
15.93x2.85x8.5x4.01% 58.93B
9.65x2.63x6.4x-.--% 51.14B
24.03x1.8x4.53x3.13% 46.68B
21.91x4.41x16.64x4.72% 41.41B
13.51x3.15x6.96x4.92% 39.92B
Average 15.01x 2.37x 7.02x percentage-no-prefix 98.42B
Weighted average by Cap. 13.89x 2.11x 6.13x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. VZ Stock
  4. Valuation Verizon Communications, Inc.