investorscraft@gmail.com

Intrinsic Value of VeriSign, Inc. (VRSN)

Previous Close$286.32
Intrinsic Value
Upside potential
Previous Close
$286.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

VeriSign, Inc. operates as a critical infrastructure provider in the internet domain name industry, primarily managing the .com and .net registries under a long-term agreement with the Internet Corporation for Assigned Names and Numbers (ICANN). The company generates recurring revenue through domain name registrations and renewals, benefiting from a highly scalable and asset-light model with minimal incremental costs. Its market position is virtually monopolistic in the .com and .net segments, underpinned by regulatory exclusivity and high barriers to entry. VeriSign’s role as a gatekeeper of internet navigation ensures steady demand, though its growth is tempered by market saturation in core domains. The company’s pricing power is constrained by ICANN agreements, but its operational efficiency and strong cash flows make it a resilient player in the digital infrastructure space. Competitive risks are limited due to the entrenched nature of its registry services, though technological shifts or regulatory changes could pose long-term challenges.

Revenue Profitability And Efficiency

VeriSign reported $1.56 billion in revenue for FY 2024, with net income of $785.7 million, reflecting a robust net margin of approximately 50%. The company’s operating cash flow of $902.6 million underscores its high profitability and efficient cost structure, with minimal capital expenditures ($28.1 million) highlighting its asset-light model. Diluted EPS stood at $8.00, driven by disciplined operational execution and a stable revenue base.

Earnings Power And Capital Efficiency

The company’s earnings power is demonstrated by its consistent cash generation and high return on invested capital, supported by low incremental costs for domain registrations. With $206.7 million in cash and equivalents, VeriSign maintains liquidity, though its total debt of $1.8 billion indicates leverage used for shareholder returns, given the absence of dividends and a focus on share repurchases.

Balance Sheet And Financial Health

VeriSign’s balance sheet shows a leveraged but manageable position, with $1.8 billion in total debt offset by strong cash flows. The company’s financial health is stable, given its predictable revenue streams and low capital intensity. Its debt levels are sustainable, supported by high-interest coverage and no immediate refinancing risks.

Growth Trends And Dividend Policy

Growth is constrained by the mature nature of the domain registry market, with revenue increases likely tied to modest price adjustments and incremental volume gains. VeriSign does not pay dividends, opting instead for share repurchases to return capital, aligning with its strategy of maximizing shareholder value through buybacks rather than yield.

Valuation And Market Expectations

The market values VeriSign as a cash cow, with a premium placed on its predictable cash flows and defensive business model. Investors likely expect mid-single-digit revenue growth and sustained margins, with valuation multiples reflecting its stability rather than high growth potential.

Strategic Advantages And Outlook

VeriSign’s strategic advantages lie in its regulatory moat and operational efficiency. The outlook remains stable, with limited near-term risks but long-term dependence on ICANN agreements and internet adoption trends. The company is well-positioned to maintain its dominance in domain registry services, though innovation beyond its core business is limited.

Sources

10-K filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount