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 27,249 - -
Change - -22.75% -3.45% -5.42% 13.24% 20.99% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 28,784 28,943 28,732
Change - -22.75% 0.52% -3.7% 12.56% 21.3% 0.55% -0.73%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 31.5x 27.8x 24.6x
PBR - - - - -10.4x -9.97x -9.67x -9.76x
PEG - -3x 1x 20.46x 2.7x 3.6x 2.1x 1.9x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 15.5x 14.2x 13x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 16.4x 15x 13.7x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 23.6x 21.5x 19.2x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 24.1x 22.1x 19.8x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 29.5x 26.5x 24x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.39% 3.77% 4.17%
Dividend per Share 2 - - - - 2.31 2.965 3.02 3.077
Rate of return - - - - 0.95% 0.98% 1% 1.02%
EPS 2 7 6.24 7.9 8 8.81 9.581 10.86 12.25
Distribution rate - - - - 26.2% 31% 27.8% 25.1%
Net sales 1 1,328 1,425 1,493 1,557 1,657 1,754 1,924 2,101
EBITDA 1 914.7 990 1,045 1,095 1,246 1,222 1,343 1,500
EBIT 1 866.8 943.1 1,001 1,058 1,121 1,192 1,307 1,450
Net income 1 784.8 673.9 817.6 785.7 825.7 870.6 953.3 1,045
Net Debt 1 - - 863.8 1,192 1,208 1,535 1,694 1,483
Reference price 2 253.82 205.44 205.96 206.96 242.95 301.76 301.76 301.76
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.($)
22.35x3.65x12.77x2.98% 214B
22.39x4.71x11.57x0.74% 193B
15.96x1.74x9.12x3.01% 128B
-141.78x19.72x108.42x-.--% 127B
-605.29x43.06x176.88x-.--% 125B
13.86x2.48x9.56x5.81% 80.43B
21.38x5.59x13.73x2.64% 63.43B
23.78x1.97x12.5x1.31% 46.45B
-15.7x7.02x11.93x-.--% 44.27B
Average -71.45x 9.99x 40.72x 1.83% 113.44B
Weighted average by Cap. -77.98x 10.53x 43.83x 1.82%

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.