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 25,939 - -
Change - -22.75% -3.45% -5.42% 13.24% 15.17% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 27,474 27,633 27,422
Change - -22.75% 0.52% -3.7% 12.56% 15.78% 0.58% -0.76%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 29.4x 26x 23x
PBR - - - - -10.4x -9.32x -9.04x -9.12x
PEG - -3x 1x 20.46x 2.7x 3.36x 1.9x 1.8x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 14.8x 13.5x 12.3x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 15.7x 14.4x 13.1x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 22.5x 20.6x 18.3x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 23x 21.1x 18.9x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 28.1x 25.3x 22.9x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.55% 3.95% 4.37%
Dividend per Share 2 - - - - 2.31 2.965 3.02 3.077
Rate of return - - - - 0.95% 1.05% 1.07% 1.09%
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 2 253.82 205.44 205.96 206.96 242.95 282.07 282.07 282.07
Nbr of stocks (in thousands) 111,078 106,016 102,100 96,100 92,700 90,300 - -
Announcement Date 10/02/22 09/02/23 08/02/24 06/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.98x15.67x22.48x1.03% 25.94B
22.15x3.63x12.69x3% 212B
-132.16x18.37x101.7x-.--% 118B
13.08x1.46x7.67x3.67% 108B
13.48x2.45x9.24x6.1% 78.59B
19.72x5.2x12.78x2.88% 58.2B
22.67x1.87x11.67x1.29% 44.4B
13.12x1.89x8x5.94% 42.26B
20.9x1.59x10.12x0.89% 40.58B
17.14x2.21x10.28x5.04% 35.52B
Average 4.01x 5.43x 20.67x 2.98% 76.41B
Weighted average by Cap. -4.62x 5.64x 25.19x 2.92%

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.