Company Valuation: VeriSign, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 28,194 21,780 21,029 19,889 22,521 27,504 - -
Change - -22.75% -3.45% -5.42% 13.24% 22.13% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 28,836 28,782 28,624
Change - -22.75% 0.52% -3.7% 12.56% 21.52% -0.19% -0.55%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 32x 27.9x 24.8x
PBR - - - - -10.4x -12x -11.7x -11.8x
PEG - -3x 1x 20.46x 2.7x 4.01x 1.9x 2x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 15.6x 14.2x 13x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 16.4x 14.9x 13.6x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 23.7x 21.3x 19.3x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 24.2x 21.9x 19.8x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 29.5x 26.4x 24x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.39% 3.78% 4.17%
Dividend per Share 2 - - - - 2.31 2.965 3.02 3.077
Rate of return - - - - 0.95% 0.97% 0.99% 1.01%
EPS 2 7 6.24 7.9 8 8.81 9.513 10.92 12.29
Distribution rate - - - - 26.2% 31.2% 27.6% 25%
Net sales 1 1,328 1,425 1,493 1,557 1,657 1,759 1,937 2,109
EBITDA 1 914.7 990 1,045 1,095 1,246 1,218 1,352 1,483
EBIT 1 866.8 943.1 1,001 1,058 1,121 1,191 1,314 1,444
Net income 1 784.8 673.9 817.6 785.7 825.7 863 956.3 1,050
Net Debt 1 - - 863.8 1,192 1,208 1,332 1,278 1,120
Reference price 2 253.82 205.44 205.96 206.96 242.95 304.59 304.59 304.59
Nbr of stocks (in thousands) 111,078 106,016 102,100 96,100 92,700 90,300 - -
Announcement Date 10/2/22 9/2/23 8/2/24 6/2/25 5/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.22x4.05x14.08x2.68% 238B
23.95x5.01x12.28x0.69% 206B
17.66x2.01x10.33x2.68% 153B
-123.59x17.14x94.25x-.--% 111B
-523.76x37.2x152.79x-.--% 108B
16.35x2.95x11.37x4.92% 95.75B
23.33x6.05x14.86x2.4% 70.41B
15.09x2.2x9.35x5.16% 49.32B
25.59x2.13x13.49x1.22% 50.46B
Average -55.57x 8.75x 36.98x 2.2% 120.12B
Weighted average by Cap. -47.58x 8.46x 34.85x 1.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - VeriSign, Inc.

Historical PBR trend

Valuation ratios - PBR - VeriSign, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - VeriSign, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - VeriSign, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - VeriSign, Inc.