Last Price$46.14.1%
Market Cap$194.3B
LTM ROIC - WACC
2.8%
5Y avg
4.0%
Telecommunications Services industry
median
0.9%
Stock quality & Intrinsic value
6/10
1.4% undervalued
Verizon Communications Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 2.8% | 3.2% | 3.3% | (4.7%) | 3.6% | 1.8% | 2.1% | 2.5% | 8.5% | 4.3% | 7.4% | 6.1% | 10.4% | 3.4% | 7.0% | 5.8% | 5.6% | 3.1% | 0.9% | 2.8% |
Overvalued or undervalued?
Check the intrinsic value for VZ
and see if it's the right time to invest.
Verizon Communications Inc. (VZ) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Verizon Communications Inc.VZ
2.8%
0.6%
50.4%
13.0%
Median Peer Set
1.6%
1.7%
3.8%
9.2%
Orange S.A.ORAN
14.3%
4.2%
19.5%
5.5%
Charter Communications, Inc.CHTR
14.2%
0.9%
16.3%
9.2%
América Móvil, S.A.B. de C.V.AMX
5.5%
9.6%
16.3%
9.3%
BCE Inc.BCE
4.2%
(1.6%)
(26.3%)
9.2%
T-Mobile US, Inc.TMUS
2.2%
3.6%
38.2%
13.9%
Chunghwa Telecom Co., Ltd.CHT
1.0%
55.7%
(3.4%)
16.6%
Comcast CorporationCMCSA
0.9%
1.8%
11.0%
13.1%
AT&T Inc.T
0.7%
(0.1%)
(22.1%)
8.9%
Telefónica, S.A.TEF
0.4%
1.7%
(78.3%)
(0.1%)
Vodafone Group Public Limited CompanyVOD
N/A
(16.3%)
(89.2%)
3.1%
VZ key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 69,518.0 5.7% | 88,182.0 26.8% | 93,469.0 6.0% | 97,354.0 4.2% | 107,808.0 10.7% | 106,565.0 (1.2%) | 110,875.0 4.0% | 115,846.0 4.5% | 120,550.0 4.1% | 127,079.0 5.4% | 131,620.0 3.6% | 125,980.0 (4.3%) | 126,034.0 0.0% | 130,863.0 3.8% | 131,868.0 0.8% | 128,292.0 (2.7%) | 133,613.0 4.1% | 136,835.0 2.4% | 133,974.0 (2.1%) | 134,788.0 0.6% |
| Cost of Goods Sold (COGS) | 24,409.0 | 35,309.0 | 37,547.0 | 38,615.0 | 44,579.0 | 44,149.0 | 45,875.0 | 46,275.0 | 44,887.0 | 49,931.0 | 52,557.0 | 52,701.0 | 53,063.0 | 55,508.0 | 54,726.0 | 51,201.0 | 56,301.0 | 59,133.0 | 54,887.0 | 0.0 |
% margin | 45,109.0 64.9% | 52,873.0 60.0% | 55,922.0 59.8% | 58,739.0 60.3% | 63,229.0 58.6% | 62,416.0 58.6% | 65,000.0 58.6% | 69,571.0 60.1% | 75,663.0 62.8% | 77,148.0 60.7% | 79,063.0 60.1% | 73,279.0 58.2% | 72,971.0 57.9% | 75,355.0 57.6% | 77,142.0 58.5% | 77,091.0 60.1% | 77,312.0 57.9% | 77,702.0 56.8% | 79,087.0 59.0% | 134,788.0 100.0% |
| Operating Expenses | 33,058.0 | 39,500.0 | 40,344.0 | 56,127.0 | 47,251.0 | 47,771.0 | 52,120.0 | 56,411.0 | 43,695.0 | 57,549.0 | 46,003.0 | 43,023.0 | 43,772.0 | 48,486.0 | 46,578.0 | 48,293.0 | 44,864.0 | 47,235.0 | 56,210.0 | 106,102.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 19,443.0 | 24,955.0 | 25,967.0 | 41,517.0 | 30,717.0 | 31,366.0 | 35,624.0 | 39,951.0 | 27,089.0 | 41,016.0 | 29,986.0 | 27,095.0 | 26,818.0 | 31,083.0 | 29,896.0 | 31,573.0 | 28,658.0 | 30,136.0 | 31,299.0 | 34,113.0 |
% margin | 12,581.0 18.1% | 13,373.0 15.2% | 15,578.0 16.7% | 2,612.0 2.7% | 15,978.0 14.8% | 14,645.0 13.7% | 12,880.0 11.6% | 13,160.0 11.4% | 31,968.0 26.5% | 19,599.0 15.4% | 33,060.0 25.1% | 29,249.0 23.2% | 27,425.0 21.8% | 22,278.0 17.0% | 30,378.0 23.0% | 28,798.0 22.4% | 32,448.0 24.3% | 30,467.0 22.3% | 22,877.0 17.1% | 28,686.0 21.3% |
| Interest Income | 103.0 | 201.0 | 168.0 | 362.0 | 75.0 | 92.0 | 68.0 | 57.0 | 64.0 | 108.0 | 115.0 | 59.0 | 82.0 | 94.0 | 121.0 | 65.0 | 48.0 | 146.0 | 354.0 | 336.0 |
| Interest Expense | 2,129.0 | 2,349.0 | 1,829.0 | 1,819.0 | 3,102.0 | 2,523.0 | 2,827.0 | 2,571.0 | 2,667.0 | 4,915.0 | 4,920.0 | 4,376.0 | 4,733.0 | 4,833.0 | 4,730.0 | 4,247.0 | 3,485.0 | 3,613.0 | 5,524.0 | 6,649.0 |
| Pre-tax Income | 11,449.0 | 12,192.0 | 14,545.0 | 1,643.0 | 13,520.0 | 12,684.0 | 10,483.0 | 9,897.0 | 29,277.0 | 15,270.0 | 28,240.0 | 20,986.0 | 20,594.0 | 19,623.0 | 22,733.0 | 23,967.0 | 29,420.0 | 28,271.0 | 16,987.0 | 22,979.0 |
% effective tax rate | 3,210.0 28.0% | 2,674.0 21.9% | 3,982.0 27.4% | 3,331.0 202.7% | 1,210.0 8.9% | 2,467.0 19.4% | 285.0 2.7% | (660.0) (6.7%) | 5,730.0 19.6% | 3,314.0 21.7% | 9,865.0 34.9% | 7,378.0 35.2% | (9,956.0) (48.3%) | 3,584.0 18.3% | 2,945.0 13.0% | 5,619.0 23.4% | 6,802.0 23.1% | 6,523.0 23.1% | 4,892.0 28.8% | 5,030.0 21.9% |
% margin | 7,397.0 10.6% | 6,197.0 7.0% | 5,521.0 5.9% | 6,428.0 6.6% | 3,651.0 3.4% | 2,549.0 2.4% | 2,404.0 2.2% | 875.0 0.8% | 11,497.0 9.5% | 9,625.0 7.6% | 17,879.0 13.6% | 13,127.0 10.4% | 30,101.0 23.9% | 15,528.0 11.9% | 19,265.0 14.6% | 17,801.0 13.9% | 22,065.0 16.5% | 21,256.0 15.5% | 11,614.0 8.7% | 17,506.0 13.0% |
| EPS | 2.67 | 2.13 | 1.91 | 2.26 | 1.29 | 0.90 | 0.85 | 0.31 | 4.01 | 2.42 | 4.38 | 3.22 | 7.37 | 3.76 | 4.66 | 4.30 | 5.32 | 5.06 | 2.76 | 4.15 |
| Diluted EPS | 2.65 | 2.12 | 1.90 | 2.26 | 1.29 | 0.90 | 0.85 | 0.31 | 4.00 | 2.42 | 4.37 | 3.21 | 7.36 | 3.76 | 4.65 | 4.30 | 5.32 | 5.06 | 2.76 | 4.15 |
% margin | 27,193.0 39.1% | 29,086.0 33.0% | 30,751.0 32.9% | 18,072.0 18.6% | 33,156.0 30.8% | 31,510.0 29.6% | 29,806.0 26.9% | 28,928.0 25.0% | 48,550.0 40.3% | 36,718.0 28.9% | 49,177.0 37.4% | 45,768.0 36.3% | 46,538.0 36.9% | 47,040.0 35.9% | 47,999.0 36.4% | 48,109.0 37.5% | 52,871.0 39.6% | 48,597.0 35.5% | 40,136.0 30.0% | 47,520.0 35.3% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Verizon Communications Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is 2.8%, based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Verizon Communications Inc. have been 3.0% over the past three years, and 4.2% over the past five years.
2) Is Verizon Communications Inc.'s ROIC - WACC Good?
As of today, Verizon Communications Inc.'s ROIC - WACC is 2.8%, which is higher than industry median of 0.9%. It indicates that Verizon Communications Inc.'s ROIC - WACC is Good.