As of 2025-05-15, the Intrinsic Value of Verisk Analytics Inc (VRSK) is 228.24 USD. This Verisk valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 301.27 USD, the upside of Verisk Analytics Inc is -24.20%.
The range of the Intrinsic Value is 136.65 - 652.12 USD
Based on its market price of 301.27 USD and our intrinsic valuation, Verisk Analytics Inc (VRSK) is overvalued by 24.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 136.65 - 652.12 | 228.24 | -24.2% |
| DCF (Growth 10y) | 167.91 - 740.88 | 270.44 | -10.2% |
| DCF (EBITDA 5y) | 157.43 - 230.48 | 184.10 | -38.9% |
| DCF (EBITDA 10y) | 186.09 - 284.68 | 223.13 | -25.9% |
| Fair Value | 158.05 - 158.05 | 158.05 | -47.54% |
| P/E | 198.16 - 250.06 | 236.59 | -21.5% |
| EV/EBITDA | 142.58 - 230.59 | 185.50 | -38.4% |
| EPV | 80.39 - 117.55 | 98.97 | -67.1% |
| DDM - Stable | 82.34 - 441.52 | 261.93 | -13.1% |
| DDM - Multi | 118.85 - 489.29 | 190.55 | -36.8% |
| Market Cap (mil) | 42,159.72 |
| Beta | 0.34 |
| Outstanding shares (mil) | 139.94 |
| Enterprise Value (mil) | 44,929.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.61% |
| Cost of Debt | 4.28% |
| WACC | 7.33% |