VRSN · VeriSign, Inc.
$259.852026-05-17Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Internet Services & Infrastructure
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$175
-32.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($160 · $160) Analysts Range ($325 · $325) 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 | $1.3B | — | 67.2% | 0.0% | $895MM | $101MM | $996MM | 6.1% | — | 0.0% | −$681MM | $8.48 | — |
| 2022.Q4 | $1.4B | 7.3% | 68.1% | 23.4% | $743MM | −$274MM | $469MM | 7.3% | — | 0.0% | −$749MM | $7.28 | — |
| 2023.Q4 | $1.5B | 4.8% | 69.0% | 16.3% | $862MM | $59MM | $922MM | 7.1% | — | 0.0% | −$712MM | $8.83 | — |
| 2024.Q4 | $1.6B | 4.3% | 69.9% | 23.1% | $837MM | $15MM | $852MM | 7.8% | — | 0.0% | −$760MM | $8.48 | — |
| 2025.Q4 | $1.7B | 6.4% | 69.6% | 22.7% | $892MM | $71MM | $963MM | 7.6% | — | 0.0% | −$655MM | $8.92 | 20.9 |
| italics below = DCF projection · 10yr Rev CAGR: 5.6% |
| 2026.Q4 | $1.7B | +4.5% | 69.7% | 22.4% | $935MM | −$25MM | $910MM | 7.6% | $846MM | 0.0% | −$630MM | $9.81 | 26.5 |
| 2027.Q4 | $1.8B | +5.0% | 69.7% | 22.2% | $985MM | −$31MM | $954MM | 7.7% | $823MM | 0.0% | −$599MM | $10.34 | 25.1 |
| 2028.Q4 | $2.0B | +10.4% | 69.7% | 21.9% | $1.1B | −$71MM | $1.0B | 7.8% | $816MM | 0.0% | −$528MM | $11.45 | 22.7 |
| 2029.Q4 | $2.1B | +7.0% | 69.7% | 21.6% | $1.2B | $0MM | $1.2B | 7.9% | $869MM | 0.0% | −$528MM | $12.29 | 21.1 |
| 2030.Q4 | $2.3B | +5.7% | 69.7% | 21.4% | $1.2B | −$570MM | $671MM | 8.0% | $461MM | 0.0% | $43MM | $13.03 | 19.9 |
|
| Term. Yr+ | $3.0B | 4.1% | 51.2% | 20.0% | $1.2B | −$212MM | $1.0B | 8.6% | $10.3B | 23.6% | — | — | — |
Active scenario IV: $175 (-32.5% vs market)