VRSK
Verisk Analytics Inc
Price:  
304.06 
USD
Volume:  
963,566.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Verisk Intrinsic Value

-28.50 %
Upside

What is the intrinsic value of Verisk?

As of 2025-07-07, the Intrinsic Value of Verisk Analytics Inc (VRSK) is 217.55 USD. This Verisk valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 304.06 USD, the upside of Verisk Analytics Inc is -28.50%.

The range of the Intrinsic Value is 130.82 - 610.62 USD

Is Verisk undervalued or overvalued?

Based on its market price of 304.06 USD and our intrinsic valuation, Verisk Analytics Inc (VRSK) is overvalued by 28.50%.

304.06 USD
Stock Price
217.55 USD
Intrinsic Value
Intrinsic Value Details

Verisk Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 130.82 - 610.62 217.55 -28.5%
DCF (Growth 10y) 156.14 - 671.28 249.92 -17.8%
DCF (EBITDA 5y) 150.16 - 215.79 175.21 -42.4%
DCF (EBITDA 10y) 173.28 - 260.23 207.13 -31.9%
Fair Value 160.21 - 160.21 160.21 -47.31%
P/E 213.23 - 264.17 252.02 -17.1%
EV/EBITDA 148.52 - 231.77 189.75 -37.6%
EPV 81.39 - 117.98 99.69 -67.2%
DDM - Stable 83.42 - 438.06 260.74 -14.2%
DDM - Multi 112.58 - 451.26 179.25 -41.0%

Verisk Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 42,531.91
Beta 0.26
Outstanding shares (mil) 139.88
Enterprise Value (mil) 45,172.31
Market risk premium 4.60%
Cost of Equity 7.63%
Cost of Debt 4.28%
WACC 7.34%