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 26,951 - -
Change - -22.75% -3.45% -5.42% 13.24% 19.67% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 28,486 28,470 28,283
Change - -22.75% 0.52% -3.7% 12.56% 20.05% -0.06% -0.66%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 31.2x 27.5x 24.4x
PBR - - - - -10.4x -9.86x -9.57x -9.65x
PEG - -3x 1x 20.46x 2.7x 3.57x 2.1x 1.9x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 15.4x 14x 12.8x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 16.2x 14.8x 13.5x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 23.3x 21.2x 18.9x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 23.9x 21.8x 19.5x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 29.2x 26.1x 23.6x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.43% 3.83% 4.24%
Dividend per Share 2 - - - - 2.31 2.965 3.02 3.077
Rate of return - - - - 0.95% 0.99% 1.01% 1.03%
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 1,925 2,101
EBITDA 1 914.7 990 1,045 1,095 1,246 1,222 1,344 1,500
EBIT 1 866.8 943.1 1,001 1,058 1,121 1,192 1,307 1,450
Net income 1 784.8 673.9 817.6 785.7 825.7 870.8 953.4 1,046
Net Debt 1 - - 863.8 1,192 1,208 1,535 1,519 1,332
Reference price 2 253.82 205.44 205.96 206.96 242.95 298.46 298.46 298.46
Nbr of stocks (in thousands) 1,11,078 1,06,016 1,02,100 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.($)
23.32x3.79x13.25x2.85% 22TCr
14.09x1.55x8.16x3.41% 12TCr
-129.79x18.1x100.35x-.--% 12TCr
14.17x2.58x9.74x5.8% 8.26TCr
19.85x5.25x12.89x2.86% 5.97TCr
13.9x2.01x8.53x5.61% 4.47TCr
22.11x1.81x11.28x1.37% 4.4TCr
21.19x1.61x10.23x0.89% 4.14TCr
17.27x2.18x10.33x5.06% 3.53TCr
Average 1.79x 4.32x 20.53x 3.09% 8.49TCr
Weighted average by Cap. -3.73x 5.21x 24.68x 2.89%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!