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 25,667 - -
Change - -22.75% -3.45% -5.42% 13.24% 13.97% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 27,228 27,176 26,996
Change - -22.75% 0.52% -3.7% 12.56% 14.74% -0.19% -0.67%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 29.7x 26.4x 23.7x
PBR - - - - -10.4x -9.39x -9.11x -9.19x
PEG - -3x 1x 20.46x 2.7x 3.49x 2.1x 2x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 14.6x 13.4x 12.4x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 15.5x 14.2x 13x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 22.1x 20.3x 18.2x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 22.8x 20.9x 19x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 28x 24.9x 22.8x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.58% 4.01% 4.39%
Dividend per Share 2 - - - - 2.31 2.992 3.037 3.083
Rate of return - - - - 0.95% 1.05% 1.07% 1.08%
EPS 2 7 6.24 7.9 8 8.81 9.561 10.76 12.02
Distribution rate - - - - 26.2% 31.3% 28.2% 25.7%
Net sales 1 1,328 1,425 1,493 1,557 1,657 1,753 1,913 2,073
EBITDA 1 914.7 990 1,045 1,095 1,246 1,231 1,341 1,484
EBIT 1 866.8 943.1 1,001 1,058 1,121 1,192 1,298 1,424
Net income 1 784.8 673.9 817.6 785.7 825.7 869.2 943.1 1,026
Net Debt 1 - - 863.8 1,192 1,208 1,561 1,510 1,329
Reference price 2 253.82 205.44 205.96 206.96 242.95 284.24 284.24 284.24
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.73x15.53x22.11x1.05% 2.57TCr
23.25x3.75x13.1x2.88% 22TCr
-115.3x18.35x105.96x-.--% 11TCr
13.11x1.45x7.6x3.65% 11TCr
15.29x2.8x10.56x5.37% 8.93TCr
19.78x5.21x12.81x2.88% 5.98TCr
15.31x2.24x9.49x5.1% 4.95TCr
22.87x1.75x11.09x0.83% 4.31TCr
21.64x1.77x10.98x1.35% 4.19TCr
18.53x2.38x11.3x4.67% 3.85TCr
Average 6.42x 5.52x 21.50x 2.78% 7.91TCr
Weighted average by Cap. 0.10x 5.55x 25.18x 2.83%

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.