VRSN Verisign
Intrinsic value$99.47
Price (at call)$286.94
Margin of safety
-65.3%
vs market (rating basis)
-34.8%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 5.2% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 45.5% |
| Years to target margin | 5 |
| Sales-to-capital | 1.20 |
| Beta | 0.70 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.8% |
| Terminal WACC | 9.1% |
Valuation bridge
| PV of explicit FCFF | 5.20B |
| PV of terminal value | 5.27B |
| Equity value | 8.99B |
| ÷ shares → per share | $99.47 |
News
neutral +0.10 · 8 articles
- VeriSign Seen With Multiple Catalysts Into 2027, Wedbush Says
- Are Wall Street Analysts Bullish on VeriSign Stock?
- Zacks Industry Outlook Highlights Verisign and Donnelley Financial
- Software & Services: Buy Verisign, Hold Donnelley Financial
- VeriSign CEO James Bidzos Sells 3,300 Shares for $979,000
- VeriSign (VRSN) Upgraded to Strong Buy: Here's What You Should Know
- VeriSign (VRSN) Stock Looks Strong On Cash Flow Yet Stretched On Earnings
- VeriSign, Inc. Q2 2026 Earnings Call Summary
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 1.80B | 5.2% | 64.4% | 893.26M | 73.30M | 819.95M | 760.74M |
| 2 | 1.89B | 5.0% | 59.7% | 869.05M | 74.33M | 794.72M | 684.08M |
| 3 | 1.98B | 4.8% | 55.0% | 838.77M | 75.15M | 763.63M | 609.85M |
| 4 | 2.07B | 4.6% | 50.2% | 802.20M | 75.72M | 726.48M | 538.29M |
| 5 | 2.16B | 4.4% | 45.5% | 759.16M | 76.05M | 683.11M | 469.60M |
| 6 | 2.25B | 4.2% | 45.5% | 791.30M | 76.11M | 715.19M | 456.15M |
| 7 | 2.34B | 4.1% | 45.5% | 823.35M | 75.90M | 747.45M | 442.30M |
| 8 | 2.43B | 3.9% | 45.5% | 855.18M | 75.39M | 779.79M | 428.11M |
| 9 | 2.52B | 3.7% | 45.5% | 886.68M | 74.60M | 812.09M | 413.65M |
| 10 | 2.61B | 3.5% | 45.5% | 917.72M | 73.49M | 844.22M | 398.96M |