VRSN · VeriSign, Inc.
$255.622026-07-21Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Internet Services & Infrastructure
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$136
-46.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($133 · $169) Analysts Range ($355 · $355) 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 |
|---|
| 2024.Q1 | $1.5B | — | 68.7% | 16.4% | $857MM | $465MM | $1.3B | 7.0% | — | 0.0% | −$765MM | $8.91 | — |
| 2024.Q4 | $1.5B | 0.0% | 68.7% | 23.1% | $789MM | $20MM | $809MM | 7.8% | — | 0.0% | −$760MM | $8.91 | — |
| 2025.Q1 | $1.6B | 4.3% | 69.6% | 22.9% | $836MM | $39MM | $875MM | 7.4% | — | 0.0% | −$834MM | $8.56 | — |
| 2025.Q4 | $1.6B | 0.0% | 69.6% | 22.7% | $838MM | $77MM | $915MM | 7.6% | — | 0.0% | −$941MM | $8.56 | — |
| 2026.Q1 | $1.7B | 8.1% | 69.6% | 22.8% | $905MM | $37MM | $941MM | 7.2% | — | 0.0% | −$682MM | $9.16 | 20.0 |
| italics below = DCF projection · 10yr Rev CAGR: 4.8% |
| 2027.Q1 | $1.8B | +5.6% | 69.4% | 22.5% | $956MM | −$18MM | $938MM | 7.3% | $874MM | 0.0% | −$664MM | $10.16 | 25.2 |
| 2028.Q1 | $1.9B | +7.1% | 69.4% | 22.3% | $1.0B | −$29MM | $999MM | 7.4% | $866MM | 0.0% | −$634MM | $10.92 | 23.4 |
| 2029.Q1 | $2.0B | +5.2% | 69.4% | 22.0% | $1.1B | −$29MM | $1.1B | 7.6% | $852MM | 0.0% | −$605MM | $11.54 | 22.2 |
| 2030.Q1 | $2.1B | +4.6% | 69.4% | 21.7% | $1.1B | $0MM | $1.1B | 7.7% | $853MM | 0.0% | −$605MM | $12.11 | 21.1 |
| 2031.Q1 | $2.2B | +4.4% | 69.4% | 21.4% | $1.2B | $0MM | $1.2B | 7.8% | $829MM | 0.0% | −$605MM | $12.68 | 20.2 |
|
| Term. Yr+ | $2.8B | 4.1% | 51.0% | 20.0% | $1.1B | −$545MM | $598MM | 8.6% | $6.2B | 8.6% | — | — | — |
Active scenario IV: $136 (-46.7% vs market)