VRSN
Verisign Inc
Price:  
192.18 
USD
Volume:  
663,644.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Verisign Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Verisign Inc (VRSN) is 202.34 USD. This Verisign valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 192.18 USD, the upside of Verisign Inc is %.

The range of the Intrinsic Value is 138.19 - 381.71 USD

192.18 USD
Stock Price
202.34 USD
Intrinsic Value
Intrinsic Value Details

Verisign Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 138.19 - 381.71 202.34 5.3%
DCF (Growth 10y) 151.47 - 384.67 213.46 11.1%
DCF (EBITDA 5y) 154.20 - 216.29 178.32 -7.2%
DCF (EBITDA 10y) 164.42 - 236.10 192.81 0.3%
Fair Value 67.59 - 67.59 67.59 -64.83%
P/E 218.46 - 258.16 237.76 23.7%
EV/EBITDA 151.68 - 207.29 176.03 -8.4%
EPV 70.94 - 95.72 83.33 -56.6%
DDM - Stable 83.25 - 288.93 186.09 -3.2%
DDM - Multi 101.08 - 276.81 148.59 -22.7%

Verisign Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,390.96
Beta 0.78
Outstanding shares (mil) 100.90
Enterprise Value (mil) 20,941.06
Market risk premium 4.60%
Cost of Equity 8.67%
Cost of Debt 5.00%
WACC 8.31%