An independent two-stage DCF analysis by a frontier AI model.
"> Verizon is a mature telecom giant in a saturated market. Revenue growth is typically in the low single digits. Free cash flow is relatively stable, though high capital intensity limits explosive growth. A 2% growth rate reflects modest price increases and slow subscriber additions.
"> Verizon is a mature telecom giant in a saturated market. Revenue growth is typically in the low single digits. Free cash flow is relatively stable, though high capital intensity limits explosive growth. A 2% growth rate reflects modest price increases and slow subscriber additions.
"> Verizon is a mature telecom giant in a saturated market. Revenue growth is typically in the low single digits. Free cash flow is relatively stable, though high capital intensity limits explosive growth. A 2% growth rate reflects modest price increases and slow subscriber additions.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 7.0% | 7.5% | 8.0% | 8.5% | 9.0% |
|---|---|---|---|---|---|
| 7.0% | $138.20 | $138.20 | $138.20 | $138.20 | $138.20 |
| 7.5% | $138.20 | $138.20 | $138.20 | $138.20 | $138.20 |
| 8.0% | $138.20 | $138.20 | $138.20 | $138.20 | $138.20 |
| 8.5% | $138.20 | $138.20 | $138.20 | $138.20 | $138.20 |
| 9.0% | $138.20 | $138.20 | $138.20 | $138.20 | $138.20 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "Verizon (VZ) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, March 18, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.