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 26,526 - -
Change - -22.75% -3.45% -5.42% 13.24% 17.78% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 28,087 28,035 27,854
Change - -22.75% 0.52% -3.7% 12.56% 18.36% -0.18% -0.65%
P/E 36.3x 32.9x 26.1x 25.9x 27.6x 30.6x 27.2x 24.4x
PBR - - - - -10.4x -9.68x -9.39x -9.48x
PEG - -3x 1x 20.46x 2.7x 3.59x 2.2x 2.1x
Capitalization / Revenue 21.2x 15.3x 14.1x 12.8x 13.6x 15.1x 13.9x 12.8x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 16x 14.7x 13.4x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 22.8x 20.9x 18.8x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 23.6x 21.6x 19.6x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 28.8x 25.7x 23.5x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.47% 3.89% 4.25%
Dividend per Share 2 - - - - 2.31 2.992 3.037 3.083
Rate of return - - - - 0.95% 1.02% 1.04% 1.05%
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 2 253.82 205.44 205.96 206.96 242.95 292.99 292.99 292.99
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.($)
22.99x3.75x13.1x2.89% 22TCr
13.89x1.53x8.04x3.45% 11TCr
-110.9x17.62x101.92x-.--% 11TCr
14.88x2.72x10.28x5.53% 8.71TCr
20.5x5.37x13.2x2.78% 6.24TCr
14.99x2.19x9.27x5.2% 4.86TCr
21.04x1.72x10.6x1.44% 4.06TCr
20.19x1.53x9.69x0.92% 3.87TCr
18.16x2.3x11.01x4.81% 3.73TCr
Average 3.97x 4.30x 20.79x 3% 8.44TCr
Weighted average by Cap. 0.12x 5.04x 24.21x 2.91%

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