NEW Our free Dividend Tracker is live — see what your stocks pay you
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

Verizon Communications Inc. VZ | NYSE

$45.93 -$0.05 | -0.11%
TREND SIGNAL:Signal available — unlock to view |2026-09-21

Company Overview:

Market Cap: $190.87B
Trailing PE: 12x
FWD PE *: 9x
Payout Ratio (TTM): 71.9%
52-Week Range: $38.39 - $51.68

* Forward PE is based on street estimates.

10 Year VZ Performance Metrics:

Total Return (with DRIP): 57.6% (4.65% CAGR)
Total Return (no DRIP): 41.9% (3.56% CAGR)
Share Price: -8.6% (-0.90% CAGR)
Yield on Cost (with DRIP): 9.71%
Total Invested: $10,000
Total Value (with DRIP): $15,756
Total Return $ (with DRIP): $5,756
Dividend Increase: 22.6% (2.11% CAGR)
Dividend Yield (FWD): 6.16% ($2.83)
VZ 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
VZ Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
VZ Price CAGR:1Y: 5.83%2Y: 0.97%5Y: -3.29%10Y: -1.21%
VZ Dividend Charts
VZ - Dividends
VZ Dividend CAGR:1Y: 2.54%2Y: 2.19%5Y: 2.03%10Y: 2.05%
VZ - Dividend Payout Ratio
VZ Dividend Payout Ratio CAGR:1Y: 33.46%2Y: -4.65%5Y: 13.68%10Y: 1.93%
VZ - Dividend to Free Cash Flow Ratio
VZ Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: -2.37%5Y: -7.49%10Y: -19.88%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

VZ Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

VZ - Revenue
VZ Revenue CAGR:1Y: 1.28%2Y: 1.38%5Y: 0.80%10Y: 1.02%
VZ - Earnings Per Share (EPS)
VZ EPS CAGR:1Y: -21.37%2Y: 8.60%5Y: -9.91%10Y: 0.33%
VZ - Net Income
VZ Net Income CAGR:1Y: -22.53%2Y: 7.70%5Y: -9.76%10Y: 0.58%
VZ - EBITDA
VZ EBITDA CAGR:1Y: -4.86%2Y: 8.10%5Y: -1.49%10Y: 1.45%
VZ - Free Cash Flow
VZ Free Cash Flow CAGR:1Y: 0.00%2Y: 5.19%5Y: 10.90%10Y: 27.96%
VZ - Free Cash Flow / Share
VZ Free Cash Flow / Share CAGR:1Y: -4.84%2Y: 5.84%5Y: 10.77%10Y: 27.68%
VZ - Operating Income
VZ Operating Income CAGR:1Y: -11.43%2Y: -4.33%5Y: -4.22%10Y: 0.94%
VZ - Gross Profit
VZ Gross Profit CAGR:1Y: 1.92%2Y: 1.68%5Y: -3.57%10Y: -1.45%
VZ - Shares Outstanding
VZ Shares Outstanding CAGR:1Y: -1.46%2Y: -0.64%5Y: 0.13%10Y: 0.21%
VZ - Share Buybacks
VZ Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
VZ - Stock-Based Comp
VZ Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
VZ - Expenses
VZ Expenses CAGR:1Y: -6.98%2Y: -1.15%5Y: -10.28%10Y: -0.59%
VZ - Revenue by Segment
VZ Revenue CAGR:1Y: 1.28%2Y: 1.38%5Y: 0.80%10Y: 1.02%
VZ - Revenue by Region
VZ Revenue CAGR:1Y: 1.28%2Y: 1.38%5Y: 0.80%10Y: 1.02%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

VZ - REVENUE: Actual + Estimates
VZ Actual Revenue CAGR:1Y: 1.28%2Y: 1.38%5Y: 0.80%10Y: 1.02%
VZ - EPS: Actual + Estimates
VZ Actual EPS CAGR:1Y: -21.37%2Y: 8.60%5Y: -9.91%10Y: 0.33%
VZ - NET INCOME: Actual + Estimates
VZ Actual Net Income CAGR:1Y: -22.53%2Y: 7.70%5Y: -9.76%10Y: 0.58%
VZ - EBITDA: Actual + Estimates
VZ Actual EBITDA CAGR:1Y: -4.86%2Y: 8.10%5Y: -1.49%10Y: 1.45%

Ratios, Profit Margins & Return on Capital:

VZ - Net Profit Margin
VZ Net Profit Margin CAGR:1Y: -23.50%2Y: 6.26%5Y: -10.47%10Y: -0.44%
VZ - Gross Profit Margin
VZ Gross Profit Margin CAGR:1Y: 0.62%2Y: 0.30%5Y: -4.34%10Y: -2.45%
VZ - Price to Earnings
VZ Price to Earnings CAGR:1Y: 24.58%2Y: -10.40%5Y: 5.68%10Y: -2.38%
VZ - Price To Sales Ratio
VZ Price To Sales Ratio CAGR:1Y: -4.71%2Y: -4.81%5Y: -5.39%10Y: -2.81%
VZ - Return on Capital Employed
VZ Return on Capital Employed CAGR:1Y: -16.31%2Y: -8.35%5Y: -4.96%10Y: -4.07%
VZ - Return on Invested Capital
VZ Return on Invested Capital CAGR:1Y: -19.22%2Y: -10.73%5Y: -10.84%10Y: -8.42%

Compare stocks side-by-side

VZ Dividends Info:

Annual Dividend: $2.83
Forward Yield: 6.16%
Ex-Dividend Date: 2026-10-09
Lifetime Dividends / Share: $71.23

VZ Dividend History: Dates, Payments & Yield list

Below is a schedule of all VZ dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
10/09/202611/02/2026$0.7086.15%0%$0.00
07/10/202607/13/2026$0.7086.72%6.64%$42.68
04/10/202604/13/2026$0.7086.15%6.24%$45.42
01/12/202601/14/2026$0.6906.93%6.93%$39.83
10/10/202510/13/2025$0.6906.93%6.94%$39.75
07/10/202507/14/2025$0.6786.45%6.52%$41.58
04/10/202504/14/2025$0.6786.31%6.12%$44.30
01/10/202501/13/2025$0.6787.17%7.11%$38.12
10/10/202410/14/2024$0.6786.31%6.27%$43.19
07/10/202407/12/2024$0.6656.48%6.42%$41.43
04/09/202404/11/2024$0.6656.51%6.62%$40.16
01/09/202401/11/2024$0.6656.81%7.02%$37.90
10/06/202310/09/2023$0.6658.62%8.46%$31.45
07/07/202307/10/2023$0.6537.27%7.43%$35.14
04/06/202304/10/2023$0.6536.61%6.63%$39.35
01/09/202301/11/2023$0.6536.31%6.34%$41.18
10/06/202211/01/2022$0.6536.9%6.98%$37.37
07/07/202208/01/2022$0.6405.05%5.53%$46.26
04/07/202205/02/2022$0.6404.86%5.54%$46.23
01/07/202202/01/2022$0.6404.72%4.81%$53.20
10/07/202111/01/2021$0.6404.75%4.83%$52.95
07/08/202108/02/2021$0.6284.51%4.5%$55.76
04/08/202105/03/2021$0.6284.36%4.33%$57.92
01/07/202102/01/2021$0.6284.29%4.62%$54.28
10/08/202011/02/2020$0.6284.24%4.35%$57.70
07/09/202008/03/2020$0.6154.56%4.3%$57.24
04/09/202005/01/2020$0.6154.28%4.33%$56.83
01/09/202002/03/2020$0.6154.18%4.24%$58.05
10/09/201911/01/2019$0.6154.15%4.07%$60.37
07/09/201908/01/2019$0.6034.27%4.36%$55.26
04/09/201905/01/2019$0.6034.13%4.26%$56.52
01/09/201902/01/2019$0.6034.22%4.42%$54.55
10/09/201811/01/2018$0.6034.38%4.3%$56.05
07/09/201808/01/2018$0.5904.65%4.56%$51.73
04/09/201805/01/2018$0.5905.03%4.83%$48.82
01/09/201802/01/2018$0.5904.57%4.35%$54.30
10/06/201711/01/2017$0.5904.84%4.93%$47.83
07/06/201708/01/2017$0.5785.31%4.72%$48.89
04/06/201705/01/2017$0.5784.77%5.03%$45.88
01/06/201702/01/2017$0.5784.34%4.77%$48.39
10/05/201611/01/2016$0.5784.6%4.85%$47.66
07/06/201608/01/2016$0.5654.02%4.15%$54.50
04/06/201605/02/2016$0.5654.22%4.4%$51.32
01/06/201602/01/2016$0.5654.96%4.45%$50.76
10/07/201511/02/2015$0.5655.15%4.83%$46.78
07/08/201508/03/2015$0.5504.72%4.68%$46.97
04/08/201505/01/2015$0.5504.48%4.36%$50.41
01/07/201502/02/2015$0.5504.76%4.68%$46.98
10/08/201411/03/2014$0.5504.41%4.37%$50.39
07/08/201408/01/2014$0.5304.35%4.25%$49.83
04/08/201405/01/2014$0.5304.4%4.49%$47.22
01/08/201402/03/2014$0.5304.37%4.57%$46.41
10/08/201311/01/2013$0.5304.6%4.2%$50.49
07/08/201308/01/2013$0.5154.03%4.12%$50.01
04/08/201305/01/2013$0.5154.17%3.93%$52.40
01/08/201302/01/2013$0.5154.78%4.62%$44.56
10/05/201211/01/2012$0.5154.38%4.56%$45.14
07/06/201208/01/2012$0.5004.5%4.42%$45.21
04/05/201205/01/2012$0.5005.31%4.93%$40.56
01/06/201202/01/2012$0.5005.22%5.29%$37.80
10/05/201111/01/2011$0.5005.59%5.48%$36.47
07/06/201108/01/2011$0.4885.19%5.44%$35.87
04/06/201105/02/2011$0.4885.15%5.19%$37.56
01/06/201102/01/2011$0.4885.38%5.38%$36.27
10/06/201011/01/2010$0.4885.85%6.02%$32.40
07/07/201008/02/2010$0.4757.16%6.43%$29.56
04/07/201005/03/2010$0.4466.28%6.49%$27.47
01/06/201002/01/2010$0.4465.95%6.42%$27.77
10/07/200911/02/2009$0.4466.47%6.46%$27.58
07/08/200908/03/2009$0.4316.42%5.74%$30.04
04/07/200905/01/2009$0.4315.8%6.02%$28.65
01/07/200902/02/2009$0.4315.77%6.02%$28.69
10/08/200811/03/2008$0.4316.63%5.98%$28.84
07/08/200808/01/2008$0.4034.86%5.06%$31.89
04/08/200805/01/2008$0.4034.68%4.37%$36.88
01/08/200802/01/2008$0.4014.1%4.44%$36.17
10/05/200711/01/2007$0.4013.8%3.84%$41.77
07/06/200708/01/2007$0.3783.9%3.75%$40.37
04/05/200705/01/2007$0.3784.26%4.21%$35.95
01/08/200702/01/2007$0.3784.4%4.26%$35.47
10/05/200611/01/2006$0.3644.39%4.38%$33.25
07/06/200608/01/2006$0.3644.91%4.87%$29.92
04/06/200605/01/2006$0.3644.81%4.94%$29.49
01/06/200602/01/2006$0.3645.17%5.09%$28.60
10/05/200511/01/2005$0.3645.16%5.17%$28.18
07/06/200508/01/2005$0.3644.71%4.77%$30.56
04/06/200505/02/2005$0.3644.56%4.63%$31.45
01/06/200502/01/2005$0.3463.89%4.29%$32.27
10/06/200411/01/2004$0.3463.71%3.85%$35.95
07/07/200408/02/2004$0.3464.27%3.98%$34.80
04/06/200405/03/2004$0.3464.09%4.09%$33.90
01/07/200402/02/2004$0.3464.21%4.11%$33.72
10/08/200311/03/2003$0.3464.71%4.64%$29.88
07/08/200308/01/2003$0.3463.9%4.48%$30.92
04/08/200305/01/2003$0.3464.47%4.12%$33.63
01/08/200302/03/2003$0.3463.76%3.98%$34.83
10/08/200211/01/2002$0.3464.76%3.99%$34.70
07/08/200208/01/2002$0.3463.99%4.91%$28.20
04/08/200205/01/2002$0.3463.48%3.71%$37.36
01/08/200202/01/2002$0.3463.09%3.3%$41.91
10/05/200111/01/2001$0.3462.83%3.01%$45.99
07/06/200108/01/2001$0.3462.89%2.76%$50.13
04/06/200105/01/2001$0.3463.11%2.72%$50.98
01/08/200102/01/2001$0.3462.84%2.8%$49.46
10/05/200011/01/2000$0.3462.97%2.76%$50.14
07/06/200007/21/2000$0.0420.35%0.39%$43.17
07/03/200007/05/2000$0.3462.8%2.83%$48.96
04/06/200005/01/2000$0.3462.36%2.66%$52.16
01/06/200002/01/2000$0.3462.6%2.59%$53.57
10/06/199911/01/1999$0.3462.31%2.39%$57.95
07/07/199908/02/1999$0.3472.41%2.38%$58.46
04/07/199905/03/1999$0.3462.87%2.56%$54.07
01/06/199902/01/1999$0.3462.76%2.59%$53.51
10/07/199811/02/1998$0.3463.02%2.84%$48.73
07/08/199808/03/1998$0.3463.29%3.3%$41.93
04/07/199805/01/1998$0.3463.07%3.17%$43.73
01/07/199802/02/1998$0.3463.48%3.32%$41.76
10/08/199711/03/1997$0.3463.69%3.79%$36.56
04/08/199705/01/1997$0.3334.9%4.39%$30.30
01/08/199702/03/1997$0.3244.53%4.3%$30.13
10/08/199611/01/1996$0.3244.74%4.76%$27.20
07/08/199608/01/1996$0.3244.84%4.74%$27.32
04/08/199605/01/1996$0.3244.79%4.45%$29.12
01/08/199602/01/1996$0.3154.07%4.06%$31.03
10/05/199511/01/1995$0.3154.66%4.38%$28.72
07/06/199508/01/1995$0.3154.83%4.95%$25.46
04/04/199505/01/1995$0.3155.19%5.13%$24.56
01/04/199502/01/1995$0.3105.59%5.17%$24.00
10/04/199411/01/1994$0.3105.41%5.29%$23.44
07/05/199408/01/1994$0.3105.04%4.76%$26.08
04/05/199405/02/1994$0.3105.49%5.31%$23.38
01/04/199402/01/1994$0.3014.74%4.87%$24.73
07/02/199308/02/1993$0.3014.64%4.56%$26.42
04/02/199305/03/1993$0.3014.96%5.15%$23.38
01/05/199302/01/1993$0.2925.17%4.95%$23.61
10/05/199211/02/1992$0.2925.52%5.43%$21.53
07/06/199208/03/1992$0.2925.79%5.45%$21.47
04/06/199205/01/1992$0.2926.4%5.86%$19.95
01/06/199202/03/1992$0.2835.33%5.55%$20.40
10/04/199111/01/1991$0.2835.83%5.42%$20.91
07/03/199108/01/1991$0.2835.38%5.33%$21.25
04/04/199105/01/1991$0.2834.97%5.03%$22.54
01/04/199102/01/1991$0.2654.65%4.92%$21.58
10/03/199011/01/1990$0.2654.92%4.46%$23.78
07/03/199008/01/1990$0.2654.74%4.73%$22.43
04/04/199005/01/1990$0.2654.97%4.99%$21.25
01/04/199002/01/1990$0.2474.02%4.48%$22.06
10/03/198911/01/1989$0.2474.42%4.29%$23.07
07/03/198908/01/1989$0.2475.05%4.51%$21.92
04/04/198905/01/1989$0.2475.85%5.32%$18.60
12/23/198802/01/1989$0.2295.73%5.42%$16.92
09/26/198811/01/1988$0.2295.8%5.55%$16.53
06/24/198808/01/1988$0.2295.65%5.66%$16.22
03/25/198805/02/1988$0.2296.08%6.04%$15.18
12/24/198702/01/1988$0.2165.82%5.29%$16.33
09/24/198711/02/1987$0.2164.99%5.28%$16.36
06/24/198708/03/1987$0.2165.52%5.64%$15.32
03/25/198703/27/1987$0.2165.47%5.56%$15.54
12/24/198602/02/1987$0.2025.1%4.82%$16.78
09/24/198611/03/1986$0.2025.33%5.29%$15.29
06/24/198608/01/1986$0.2025.14%4.87%$16.61
03/24/198605/01/1986$0.2025.89%5.64%$14.36
12/24/198502/03/1986$0.1916.6%6.09%$12.55
09/24/198511/01/1985$0.1917.68%7.33%$10.43
06/24/198508/01/1985$0.0190.75%0.76%$10.08
03/25/198505/01/1985$0.1918.17%7.82%$9.78
12/21/198402/01/1985$0.1808.18%7.8%$9.23
09/24/198411/01/1984$0.1808.44%8.23%$8.74
06/25/198408/01/1984$0.1809.3%8.8%$8.18
03/26/198405/01/1984$0.1809.13%9.15%$7.86

Projected Future Returns & Dividends for VZ

Based on past 10-year performance, here are VZ growth metrics:

Share price CAGR of -1.21%
Dividend CAGR of +2.05%

Using VZ CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

VZ (DRIP)VZ - No DRIP
Current Price$45.93$45.93
Start Shares217.72217.72
Start Value$10,000$10,000
  
After 10 years:
Final Share Count442.78217.72
Dividends Payment$0.87$0.87
Annual Dividends$1,535$755
Yield on cost15.35%7.55%
Share Price$40.66$40.66
Total Dividends$9,692$6,762
Final Value$18,005$15,616

Estimated Future Value + Dividends - VZ

NOTE: Above numbers are our estimate based on VZ's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

Company Info

Verizon Communications Inc. (VZ) had its IPO on 1983-11-21, and is traded on NYSE stock exchange.

Verizon Communications Inc. operates as a prominent global provider of diverse communication, technology, information, and entertainment solutions, catering to individuals, enterprises, and government entities worldwide through its various divisions. Its Consumer segment focuses on individual customers, supplying a broad spectrum of mobile service options, including both subscription-based (postpaid) and pay-as-you-go (prepaid) plans. This segment also facilitates internet access for portable devices such as laptop computers and tablets, and offers a variety of wireless hardware, ranging from smartphones and traditional mobile handsets to advanced wireless-enabled gadgets like tablets and smartwatches. Additionally, it delivers essential residential fixed connectivity services, which encompass internet, television, and voice communication. Verizon also extends its network capabilities by providing access to mobile virtual network operators. As of December 31, 2021, this segment reported approximately 115 million wireless retail connections, 7 million wireline broadband connections, and 4 million Fios video connections. The company's Business segment is dedicated to providing enterprise-level solutions. It offers comprehensive network connectivity products, including private networking, private cloud integration, virtual and software-defined networking, and high-speed internet access services. This segment further delivers sophisticated internet protocol-based voice and video communication tools, unified communications and collaboration platforms, and specialized customer contact center solutions. Beyond core connectivity, it provides a suite of managed services and data security offerings. Its extensive portfolio also covers domestic and international voice and data services, such as calling, messaging, conferencing, advanced contact center functionalities, and dedicated private line and data access networks. Moreover, the Business segment furnishes customer premises equipment, along with essential installation, maintenance, and on-site support services, and a wide array of Internet of Things (IoT) products and services. By December 31, 2021, this segment had approximately 27 million wireless retail postpaid connections and 477 thousand wireline broadband connections. Verizon Communications Inc. was incorporated in 1983 and holds its corporate headquarters in New York, New York. The company, which was originally known as Bell Atlantic Corporation, officially adopted its current name in June 2000.

VZ website: https://www.verizon.com


Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — VZ

Value from:
Pay up to today
—
vs current price $45.93
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →