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 27,829 - -
Change - -22.75% -3.45% -5.42% 13.24% 23.57% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 29,364 29,523 29,312
Change - -22.75% 0.52% -3.7% 12.56% 23.75% 0.54% -0.71%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 32.2x 28.4x 25.2x
PBR - - - - -10.4x -10.2x -9.88x -9.97x
PEG - -3x 1x 20.46x 2.7x 3.68x 2.1x 2x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 15.9x 14.5x 13.2x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 16.7x 15.3x 14x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 24x 22x 19.5x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 24.6x 22.6x 20.2x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 30.1x 27.1x 24.4x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.32% 3.69% 4.09%
Dividend per Share 2 - - - - 2.31 2.965 3.02 3.077
Rate of return - - - - 0.95% 0.96% 0.98% 1%
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 2 253.82 205.44 205.96 206.96 242.95 308.18 308.18 308.18
Nbr of stocks (in thousands) 111,078 106,016 102,100 96,100 92,700 90,300 - -
Announcement Date 2/10/22 2/9/23 2/8/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.17x16.75x24.03x0.96% 27.83B
22.77x3.72x12.99x2.92% 219B
-133.08x18.57x102.94x-.--% 120B
13.79x1.52x8.01x3.47% 114B
13.78x2.51x9.46x5.96% 80.39B
19.36x5.14x12.63x2.93% 57.92B
13.62x1.97x8.34x5.72% 43.9B
22.36x1.83x11.42x1.31% 43.83B
21.06x1.6x10.17x0.89% 40.53B
17.65x2.23x10.58x4.95% 36.18B
Average 4.35x 5.58x 21.06x 2.91% 78.26B
Weighted average by Cap. -4.06x 5.73x 25.41x 2.85%

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%: Exceptional extension
d
:
:
SEIZE THE OFFER!