Verizon (VZ) Valuation Sheet

Comparable Valuation Sheet Verizon is currently trading at a 17.4% premium to the market, with a trailing twelve month price to earnings (P/E) multiple of 19.85x, compared to the S&P 500's 14.69x. Depending on various forward multiples and consensus earnings estimates, the company's stock can be valued within the range of $45-$57. Relative Performance -IYZ S&P 500 100% 50% 0% -50% Nov-08 Jun-09 Jan-10 Aug-10 Mar-11 Oct-11 May-12 Dec-12 Jul-13 VZ's stock price based on various multiples Telecommunication Sector ETF 14.88x (IYZ) P/E 2014 VZ Forecasted EPS (Dec 2014) Price ($) $3.48 $51.78 S&P 500 Multiple 2014 VZ Forecasted EPS (Dec 2014) Price ($) 14.69x $3.48 $51.12 13.2x AT&T Fwd. Multiple 2014 Forecasted EPS (Dec 2014) Price ($) $3.48 $45.94 Verizon Fwd. Multiple 14.40X 2014 VZ Forecasted EPS (Dec 20 $3.48 Price ($) $50.12 Historical Average P/E-5 Yrs 16.20x VZ Forecasted EPS (Dec 2014) Price ($) 3.48 $56.38 EV/ Enterprise Price/ Earnings (P/E) Pricę/ Operating Book Dividend Value (P/BV) Market 2012 Name EBITDA Value Cap Margins Yield (ttm) (EV) AT&T 192.46B 9.36x 266.2B 13.6x 10% 2.25x 5.25% Inc. Verizon Commu- 146.18 5.47x $186.27 14.59x 15% 4.18x 4.66% nications Inc. SPRINT 17.83 10.12x $27.61 N/A 2% 0.8 N/A BIDNESS SOURCES: Company Data, SEC filings, Bloomberg Professional Services Etc. DISCLAIMER: Bidness Etc(TM) and related marks are owned by Bidness Etc. Any other trademarks appearing on this website are the property of their respective owners, and are not used to indicate the origin of goods or services offered or provided by Bidness Etc herein or to suggest approval for or affiliation with Bidness Etc.