Verizon Communications Inc
VZ高于价值9 位超级投资者持有。
SEC 10-K · 基本面
生意质量
截至 2025-12-31- 营收增速
- +2.5%
- 净利率
- 12.4%
- ROE
- 16.2%
- FCF 利润率
- —
估值 · 价值带
高于合理价值
零增长底
$17
中枢 IV
$31
乐观上沿
$35
Verizon Communications Inc（VZ）：保守价值带 $17–$35 / 股（零增长底到增速封顶的乐观上沿），中枢约 $31。今日价格高于这条带（价格 $44 截至 2026-07-20）。
中间是主读数；右侧上沿是同一套保守假设下的乐观档，不是绝对上限。
- 最新盈利低于多年均值，价值带按更低的运行率计。
营收增 0%（历史下滑，封顶为零） · 护城河 0 年 · 折现 13.1% · 零增长下行 $17
价格截至 2026-07-20 · yahoo · DGS10 4.5% @ 2026-07-17.
方法与数字
模型警示
- 所有者盈利收益率与 10 年期美债大幅背离（超过 300 个基点）。
保守内在价值带（零增长底到增速封顶的 DCF）加一道有形资产地板 — 非投资建议、非买卖信号、亦非目标价。
所有者盈利 DCF $27.87 – $34.95 · Greenwald 零增长 $35.11 · 零增长基准 $35.11 · 重置 $17.12
护城河 商品化 · 终值占现值 29% · 所有者盈利收益率 9% 对 10Y 4.5%.
Graham earnings-power value (normalized NOPAT)$16.68 – $27.72 / 股
Normalized NOPAT = average operating margin over the years shown × latest-year revenue × (1 − normalized tax); then + D&A − maintenance capex (write A). Unlevered (pre-interest, attributable to all capital). Capitalized at the 9–11% rate band (read as a WACC proxy). Enterprise → equity bridge applied: + cash − total debt.
年份：2025, 2024, 2023, 2022, 2021
v1 简化：Maintenance capex unavailable → degraded to the v1 simplification (maintenance capex = D&A, so the depreciation add-back nets to zero). Share-based compensation is left as a real expense (not added back). Operating margin is below its multi-year average (cyclical/declining): normalized margin capped at the latest year — no peak-margin capitalization (audit #2).
Buffett owner-earnings value$29.93 – $35.11 / 股
Owner earnings = average net income + average D&A − maintenance capex (zero-growth floor; no ΔNWC). Levered (starts from net income, already after interest — an equity-holder stream). Capitalized at the 11.6–13.6% band (9–11% base + 2.6pp leverage premium). No enterprise→equity bridge: the capitalized result is already equity value (subtracting debt would double-count interest).
年份：2025, 2024, 2023, 2022, 2021
v1 简化：Net income is below its multi-year average (cyclical/declining): normalized owner earnings anchored to the latest year — no peak-earnings capitalization (audit #2). Maintenance capex or D&A unavailable → degraded to normalized net income (= average net income over the years shown). One-time items are not separately normalized (multi-year averaging smooths them partially). Share-based compensation is left as a real expense (not added back); see the SBC/OE disclosure. Capitalized at the 9–11% base band plus a 2.6pp leverage premium (cost of equity rises with leverage — MM Proposition II). Net debt is about 8.1 years of owner earnings, adding 2.6pp of cost-of-equity risk premium.
重置价值 = 有形净资产 $72.44B = $17.12 / 股. Tangible net assets = shareholders' equity − goodwill − intangibles, ÷ diluted shares (no R&D history to capitalize).
护城河读数：Franchise test compares earnings power (EPV) against reproduction value on both AV_conservative (tangible + capitalized R&D) and AV_reproduction (conservative + acquired-reset proxy). Both must clear the franchise multiple for a moat signal; near it, a commodity; below it, value destruction. A directional reading, not a verdict.
增长价值被闸至零 — 无护城河或 ROIIC ≤ WACC，故不计入增长价值。
窗口 FY 2025, 2024, 2023, 2022, 2021 · 贴现带 9%–11% · 正常化税率 21% (Average effective tax rate over 5 year(s), capped at the statutory 21%.) · 股数 diluted.
基线 9%–11%，净债务约 8.1 年所有者盈利 → 加 2.6 个百分点风险溢价 → 实际 11.6%–13.6%。
所有者盈利 DCF：增长 g₁ 0%（历史下滑 → 封顶为 0） · OE FY 2025, 2024, 2023, 2022, 2021 · Discount band: 11.61%–14.56% (DGS10 +4.5% to a 12% strict end, each +2.56pp for leverage premium, as of 2026-07-17). No enterprise→equity bridge: owner earnings already flow to shareholders (post-interest), so no net cash is added and no debt subtracted — matching the engine owner-earnings lamp.
价格在赌什么
现价把公司未来几年的 owner-earnings 年增定在 6.8%；公司过去营收年增 1.1%。
市场要它明显快过自己一贯的水平。
价值带信心不足时仍可对照：这里只说明市场在赌多快，不把它当成「确认便宜」。
SEC 13F · 持有人
持有该证券的超级投资者
9 位持有 · 合计 $142.9M · 本季 +0 新建 / -0 清仓
- 市值$66.2M权重（上季→本季）0.1% → 0.2% ▲
- 市值$40.4M权重（上季→本季）0.6% → 0.4% ▼
- 市值$21.8M权重（上季→本季）0.0% → 0.1% ▲
- 市值$8.4M权重（上季→本季）2.8% → 2.2% ▼
- 市值$3.3M权重（上季→本季）1.7% → 2.3% ▲
- 市值$1.2M权重（上季→本季）0.1% → 0.1% ▲
- 市值$1.0M权重（上季→本季）0.0% → 0.0% ▼
- 市值$285,236权重（上季→本季）0.1% → 0.1% ▼
- 市值$276,100权重（上季→本季）0.0% → 0.0% ▲
SEC 13F · 说明
文字说明
文字说明
Verizon Communications Inc（VZ）被 Compounder 追踪的 9 位超级投资者持有，合计申报市值 $142.9M。仓位最大的是 Jeremy Grantham，占其组合 0.2%。
按市值，其他主要持有人包括 Jim Cullen（占其组合 0.4%），Ray Dalio（占其组合 0.1%） 和 Bill Miller（占其组合 2.2%）。
最近一个季度，追踪范围内有 0 位新建 VZ 仓位，1 位加仓，6 位减仓，0 位清仓。
以上持有人数与市值来自最新的 SEC Form 13F 申报，截至 2026-03-31 季度。来源：SEC EDGAR。13F 仅涵盖美股多头持仓，且可能滞后实际组合最多 45 天，因此这是已披露的多头持有情况，并非完整全貌。
SEC 13F · 共持信号
他们还共同持有
持有 Verizon Communications Inc（VZ）的这些人还共同重仓 →
看哪些股票相对价值带便宜。 浏览全部可估值股票
数据来源· SEC EDGAR 13F 截至 2026-03-31 · 2026-05-15 提交
仅供教育与信息参考，不构成投资建议。13F 持仓为机构自行申报，可能滞后最多 45 天。
订阅更新
新一季 13F 异动与估值更新，发到你的邮箱。