XNAS
VRSN
Market cap26bUSD
Jun 12, Last price
281.81USD
1D
0.71%
1Q
18.23%
Jan 2017
270.46%
Name
Verisign Inc
Chart & Performance
Profile
VeriSign, Inc., together with its subsidiaries, provides domain name registry services and internet infrastructure that enables internet navigation for various recognized domain names worldwide. It enables the security, stability, and resiliency of internet infrastructure and services, including providing root zone maintainer services, operating two of the 13 internet root servers; and offering registration services and authoritative resolution for the .com and .net domains, which support global e-commerce. The company also back-end systems for .cc, .gov, .edu, and .name domain names, as well as operates distributed servers, networking, security, and data integrity services. VeriSign, Inc. was incorporated in 1995 and is headquartered in Reston, Virginia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,557,400 4.31% | 1,493,100 4.79% | 1,424,900 7.33% | |||||||
Cost of revenue | 288,100 | 288,300 | 286,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,269,300 | 1,204,800 | 1,138,500 | |||||||
NOPBT Margin | 81.50% | 80.69% | 79.90% | |||||||
Operating Taxes | 236,200 | 158,900 | 206,400 | |||||||
Tax Rate | 18.61% | 13.19% | 18.13% | |||||||
NOPAT | 1,033,100 | 1,045,900 | 932,100 | |||||||
Net income | 785,700 -3.90% | 817,600 21.34% | 673,800 -14.14% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,225,600) | (901,400) | (1,035,800) | |||||||
BB yield | 6.03% | 4.23% | 4.67% | |||||||
Debt | ||||||||||
Debt current | 5,200 | 5,100 | 5,500 | |||||||
Long-term debt | 1,505,700 | 1,799,700 | 1,789,500 | |||||||
Deferred revenue | 315,000 | 328,700 | ||||||||
Other long-term liabilities | (4,000) | 34,100 | 62,100 | |||||||
Net debt | 911,000 | 878,400 | 809,200 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 902,600 | 853,800 | 831,100 | |||||||
CAPEX | (28,100) | (45,800) | (27,400) | |||||||
Cash from investing activities | 286,300 | (97,400) | 355,700 | |||||||
Cash from financing activities | (1,221,500) | (889,800) | (1,035,800) | |||||||
FCF | 1,682,800 | 1,110,200 | 1,024,023 | |||||||
Balance | ||||||||||
Cash | 599,900 | 926,400 | 980,400 | |||||||
Long term investments | 5,400 | |||||||||
Excess cash | 522,030 | 851,745 | 914,555 | |||||||
Stockholders' equity | (1,957,900) | (1,581,000) | (1,562,200) | |||||||
Invested Capital | 1,838,500 | 2,146,600 | 2,146,800 | |||||||
ROIC | 51.85% | 48.72% | 43.45% | |||||||
ROCE | 213.01% | 194.75% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 98,200 | 103,500 | 108,000 | |||||||
Price | 206.96 0.49% | 205.96 0.25% | 205.44 -19.06% | |||||||
Market cap | 20,323,472 -4.66% | 21,316,860 -3.92% | 22,187,520 -22.07% | |||||||
EV | 21,234,472 | 22,195,260 | 22,996,720 | |||||||
EBITDA | 1,306,200 | 1,248,900 | 1,185,400 | |||||||
EV/EBITDA | 16.26 | 17.77 | 19.40 | |||||||
Interest | 75,300 | 75,300 | 75,300 | |||||||
Interest/NOPBT | 5.93% | 6.25% | 6.61% |