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 27,301 - -
Change - -22.75% -3.45% -5.42% 13.24% 21.22% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 28,836 28,995 28,784
Change - -22.75% 0.52% -3.7% 12.56% 21.52% 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 -9.98x -9.69x -9.78x
PEG - -3x 1x 20.46x 2.7x 3.59x 2.1x 1.9x
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 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 24.2x 22.1x 19.8x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 29.5x 26.5x 23.9x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.39% 3.78% 4.18%
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 9.583 10.88 12.27
Distribution rate - - - - 26.2% 30.9% 27.8% 25.1%
Net sales 1 1,328 1,425 1,493 1,557 1,657 1,754 1,927 2,104
EBITDA 1 914.7 990 1,045 1,095 1,246 1,222 1,346 1,503
EBIT 1 866.8 943.1 1,001 1,058 1,121 1,193 1,309 1,453
Net income 1 784.8 673.9 817.6 785.7 825.7 871.1 955.5 1,048
Net Debt 1 - - 863.8 1,192 1,208 1,535 1,694 1,483
Reference price 2 253.82 205.44 205.96 206.96 242.95 302.34 302.34 302.34
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.56x16.44x23.6x0.98% 27.3B
22.87x3.72x13.04x2.91% 219B
23.04x4.84x11.86x0.72% 198B
15.68x1.78x9.18x3.02% 136B
-120.79x16.73x92.01x-.--% 108B
-511.15x36.29x149.08x-.--% 106B
16.07x2.9x11.18x5.01% 93.97B
22.61x5.86x14.38x2.51% 67.63B
15.19x2.22x9.42x5.13% 49.56B
24.75x2.06x13.03x1.26% 48.6B
Average -46.02x 9.28x 34.68x 2.15% 105.32B
Weighted average by Cap. -46.95x 8.53x 34.08x 2.06%

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.
  1. Stock Market
  2. Stocks
  3. VRSN Stock
  4. Valuation VeriSign. Inc.