Previous Close | $286.32 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |