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 26,964 - -
Change - -22.75% -3.45% -5.42% 13.24% 19.72% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 28,525 28,473 28,292
Change - -22.75% 0.52% -3.7% 12.56% 20.21% -0.18% -0.64%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 31.2x 27.7x 24.8x
PBR - - - - -10.4x -9.86x -9.57x -9.66x
PEG - -3x 1x 20.46x 2.7x 3.64x 2.2x 2.1x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 15.4x 14.1x 13x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 16.3x 14.9x 13.6x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 23.2x 21.2x 19x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 23.9x 21.9x 19.8x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 29.2x 26.1x 23.6x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.42% 3.83% 4.24%
Dividend per Share 2 - - - - 2.31 2.992 3.037 3.083
Rate of return - - - - 0.95% 1% 1.02% 1.03%
EPS 2 7 6.24 7.9 8 8.81 9.566 10.77 12.06
Distribution rate - - - - 26.2% 31.3% 28.2% 25.6%
Net sales 1 1,328 1,425 1,493 1,557 1,657 1,754 1,916 2,079
EBITDA 1 914.7 990 1,045 1,095 1,246 1,232 1,342 1,489
EBIT 1 866.8 943.1 1,001 1,058 1,121 1,192 1,299 1,429
Net income 1 784.8 673.9 817.6 785.7 825.7 869.6 943.9 1,030
Net Debt 1 - - 863.8 1,192 1,208 1,561 1,510 1,329
Reference price 2 253.82 205.44 205.96 206.96 242.95 298.60 298.60 298.60
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. VRSN Stock
  4. Valuation VeriSign. Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!