As of 2024-07-27, the Intrinsic Value of Verisign Inc (VRSN) is
195.20 USD. This Verisign valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 184.10 USD, the upside of Verisign Inc is
%.
The range of the Intrinsic Value is 140.17 - 327.75 USD
195.20 USD
Intrinsic Value
Verisign Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
140.17 - 327.75 |
195.20 |
6.0% |
| DCF (Growth 10y) |
154.81 - 335.36 |
208.25 |
13.1% |
| DCF (EBITDA 5y) |
157.27 - 195.90 |
177.90 |
-3.4% |
| DCF (EBITDA 10y) |
168.61 - 218.06 |
193.48 |
5.1% |
| Fair Value |
69.77 - 69.77 |
69.77 |
-62.10% |
| P/E |
206.52 - 237.59 |
224.71 |
22.1% |
| EV/EBITDA |
150.70 - 180.01 |
169.86 |
-7.7% |
| EPV |
77.19 - 101.06 |
89.12 |
-51.6% |
| DDM - Stable |
79.96 - 241.66 |
160.81 |
-12.7% |
| DDM - Multi |
100.17 - 237.37 |
141.13 |
-23.3% |
Verisign Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,336.36 |
| Beta |
0.52 |
| Outstanding shares (mil) |
99.60 |
| Enterprise Value (mil) |
19,395.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.72% |
| Cost of Debt |
5.00% |
| WACC |
8.32% |