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 26,457 - -
Change - -22.75% -3.45% -5.42% 13.24% 17.47% - -
Enterprise Value (EV) 1 28,194 21,780 21,892 21,081 23,729 28,018 27,967 27,786
Change - -22.75% 0.52% -3.7% 12.56% 18.07% -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 13.8x 12.8x
EV / Revenue 21.2x 15.3x 14.7x 13.5x 14.3x 16x 14.6x 13.4x
EV / EBITDA 30.8x 22x 21x 19.3x 19x 22.8x 20.9x 18.7x
EV / EBIT 32.5x 23.1x 21.9x 19.9x 21.2x 23.5x 21.5x 19.5x
EV / FCF 37.4x 27.1x 27.1x 24.1x 22.2x 28.8x 25.7x 23.4x
FCF Yield 2.67% 3.69% 3.69% 4.15% 4.5% 3.48% 3.9% 4.26%
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) 111,078 106,016 102,100 96,100 92,700 90,300 - -
Announcement Date 10/2/22 9/2/23 8/2/24 6/2/25 5/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.57x3.69x12.9x2.94% 217B
13.47x1.48x7.8x3.56% 111B
-110.32x17.53x101.37x-.--% 109B
14.7x2.68x10.13x5.59% 86.11B
20.25x5.32x13.06x2.81% 61.39B
14.68x2.14x9.06x5.31% 47.55B
20.97x1.72x10.57x1.44% 40.45B
20.28x1.53x9.74x0.91% 38.87B
17.92x2.26x10.85x4.87% 36.84B
Average 3.84x 4.26x 20.61x 3.05% 83.12B
Weighted average by Cap. -0.23x 5.02x 24.13x 2.96%

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