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 27,557 - -
Change - -22.75% -3.45% -5.42% 13.24% 22.36% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 28,885 28,876 28,715
Change - -22.75% 0.52% -3.7% 12.56% 21.73% -0.03% -0.56%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 32.3x 28.2x 24.8x
PBR - - - - -10.4x -12.1x -11.8x -11.9x
PEG - -3x 1x 20.46x 2.7x 4.01x 2x 1.8x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 15.7x 14.2x 13x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 16.4x 14.9x 13.5x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 23.7x 21.4x 19.4x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 24.3x 21.9x 19.7x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 29.7x 26.1x 23.9x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.37% 3.83% 4.19%
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 9.52 10.89 12.37
Distribution rate - - - - 26.2% 31.1% 27.7% 24.9%
Net sales 1 1,328 1,425 1,493 1,557 1,657 1,759 1,942 2,128
EBITDA 1 914.7 990 1,045 1,095 1,246 1,218 1,346 1,483
EBIT 1 866.8 943.1 1,001 1,058 1,121 1,190 1,320 1,458
Net income 1 784.8 673.9 817.6 785.7 825.7 863.7 953.3 1,051
Net Debt 1 - - 863.8 1,192 1,208 1,329 1,319 1,158
Reference price 2 253.82 205.44 205.96 206.96 242.95 307.21 307.21 307.21
Nbr of stocks (in thousands) 111,078 106,016 102,100 96,100 92,700 89,700 - -
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.($)
32.27x16.42x23.72x0.96% 27.56B
25.79x4.14x14.42x2.62% 244B
21.93x4.63x11.36x0.76% 189B
17.63x2x10.31x2.68% 153B
-121.61x16.7x91.84x-.--% 108B
-484.24x34.35x141.12x-.--% 99.95B
16.32x2.94x11.35x4.93% 95.36B
23.17x6x14.73x2.43% 69.73B
15.55x2.26x9.62x4.96% 50.55B
20.45x1.56x9.85x0.9% 40.87B
Average -43.27x 9.10x 33.83x 2.02% 107.67B
Weighted average by Cap. -39.68x 8.13x 32.40x 1.99%

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.