VRSK · Verisk Analytics, Inc.
$185.082026-05-17Sector: Industrials; Industry: Consulting Services; Sub-Industry: Research & Consulting Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$73
-60.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($75 · $140) Analysts Range ($223 · $260) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $2.5B | — | 37.0% | 23.9% | $694MM | −$362MM | $332MM | 6.2% | — | 11.5% | $6.0B | $4.79 | — |
| 2022.Q4 | $2.5B | 1.4% | 56.3% | 17.8% | $1.2B | $623MM | $1.8B | 7.4% | — | 20.2% | $5.4B | $6.86 | — |
| 2023.Q4 | $2.7B | 7.4% | 42.2% | 25.2% | $847MM | $3.0B | $3.8B | 7.2% | — | 20.4% | $2.9B | $4.42 | — |
| 2024.Q4 | $2.9B | 7.5% | 43.5% | 22.6% | $970MM | −$142MM | $828MM | 7.9% | — | 33.7% | $2.9B | $6.88 | — |
| 2025.Q4 | $3.1B | 6.6% | 44.6% | 22.5% | $1.1B | $14MM | $1.1B | 7.8% | — | 36.1% | $3.0B | $6.53 | 18.8 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2026.Q4 | $3.2B | +4.4% | 44.6% | 22.2% | $1.1B | −$358MM | $757MM | 8.5% | $698MM | 34.9% | $3.4B | $8.01 | 23.1 |
| 2027.Q4 | $3.4B | +6.7% | 44.6% | 22.0% | $1.2B | −$364MM | $829MM | 8.5% | $704MM | 33.6% | $3.7B | $8.58 | 21.6 |
| 2028.Q4 | $3.6B | +6.6% | 44.6% | 21.7% | $1.3B | −$279MM | $997MM | 8.5% | $780MM | 32.9% | $4.0B | $9.17 | 20.2 |
| 2029.Q4 | $3.8B | +5.2% | 44.6% | 21.5% | $1.3B | $0MM | $1.3B | 8.5% | $970MM | 33.5% | $4.0B | $9.68 | 19.1 |
| 2030.Q4 | $4.0B | +4.7% | 44.6% | 21.2% | $1.4B | −$5.4B | −$4.0B | 8.6% | −$2.6B | 21.1% | $9.4B | $10.17 | 18.2 |
|
| Term. Yr+ | $5.2B | 4.1% | 39.2% | 20.0% | $1.6B | −$508MM | $1.1B | 8.6% | $10.9B | 13.1% | — | — | — |
Active scenario IV: $73 (-60.4% vs market)