Discounted Cash Flow
Verizon Communications Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $126.0b | $13.1b | $5.7b | 10.4% | $3.22 |
| 2017 | $126.0b (0.0%) | $30.1b (129.3%) | $8.1b (42.5%) | 23.9% (129.2%) | $7.37 (128.9%) |
| 2018 | $130.9b (3.8%) | $15.5b (-48.4%) | $17.7b (119.4%) | 11.9% (-50.3%) | $3.76 (-49.0%) |
| 2019 | $131.9b (0.8%) | $19.3b (24.1%) | $17.8b (0.7%) | 14.6% (23.1%) | $4.66 (23.9%) |
| 2020 | $128.3b (-2.7%) | $17.8b (-7.6%) | $23.6b (32.4%) | 13.9% (-5.0%) | $4.30 (-7.7%) |
| 2021 | $133.6b (4.1%) | $22.1b (24.0%) | $19.3b (-18.3%) | 16.5% (19.0%) | $5.32 (23.7%) |
| 2022 | $136.8b (2.4%) | $21.3b (-3.7%) | $10.4b (-46.0%) | 15.5% (-5.9%) | $5.06 (-4.9%) |
| 2023 | $134.0b (-2.1%) | $11.6b (-45.4%) | $12.9b (24.1%) | 8.7% (-44.2%) | $2.76 (-45.5%) |
| 2024 | $134.8b (0.6%) | $17.5b (50.7%) | $18.9b (46.5%) | 13.0% (49.8%) | $4.15 (50.4%) |
| 2025 | $138.2b (2.5%) | $17.2b (-1.9%) | $19.7b (4.0%) | 12.4% (-4.3%) | $4.06 (-2.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.