As of 2024-12-14, the Intrinsic Value of Verisk Analytics Inc (VRSK) is
186.52 USD. This Verisk valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 283.35 USD, the upside of Verisk Analytics Inc is
-34.20%.
The range of the Intrinsic Value is 112.06 - 508.36 USD
186.52 USD
Intrinsic Value
Verisk Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
112.06 - 508.36 |
186.52 |
-34.2% |
| DCF (Growth 10y) |
132.09 - 548.86 |
210.99 |
-25.5% |
| DCF (EBITDA 5y) |
125.94 - 176.39 |
145.74 |
-48.6% |
| DCF (EBITDA 10y) |
144.42 - 213.75 |
172.13 |
-39.3% |
| Fair Value |
45.24 - 45.24 |
45.24 |
-84.03% |
| P/E |
186.70 - 257.98 |
216.76 |
-23.5% |
| EV/EBITDA |
126.79 - 194.09 |
153.86 |
-45.7% |
| EPV |
72.18 - 108.80 |
90.49 |
-68.1% |
| DDM - Stable |
72.18 - 366.89 |
219.54 |
-22.5% |
| DDM - Multi |
90.96 - 352.44 |
143.78 |
-49.3% |
Verisk Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
40,011.85 |
| Beta |
0.47 |
| Outstanding shares (mil) |
141.21 |
| Enterprise Value (mil) |
42,616.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.97% |
| Cost of Debt |
4.28% |
| WACC |
7.66% |