investorscraft@gmail.com

Intrinsic ValueVeriSign, Inc. (0LOZ.L)

Previous Close£244.37
Intrinsic Value
Upside potential
Previous Close
£244.37

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 player in the internet infrastructure sector, specializing in domain name registry services that ensure the security and stability of global internet navigation. The company manages key top-level domains (TLDs) such as .com and .net, which are foundational to e-commerce and digital communication. Its back-end systems support additional domains like .gov and .edu, reinforcing its role in maintaining authoritative DNS resolution and cybersecurity. VeriSign’s market position is bolstered by its exclusive contracts and technical expertise, making it a de facto monopoly in core registry services. The company benefits from recurring revenue streams tied to domain registrations and renewals, creating a predictable cash flow model. Its infrastructure resilience and global server distribution further solidify its competitive moat in an industry where reliability is paramount. As internet adoption grows, VeriSign’s services remain indispensable, though regulatory oversight and potential competition from alternative naming systems pose long-term risks.

Revenue Profitability And Efficiency

VeriSign reported $1.56 billion in revenue for FY 2024, with net income of $785.7 million, reflecting a robust 50.4% net margin. The company’s operating cash flow of $902.6 million underscores strong cash conversion, while modest capital expenditures ($28.1 million) highlight capital-light operations. Its high profitability is driven by scalable infrastructure and pricing power in domain registrations.

Earnings Power And Capital Efficiency

Diluted EPS of $8.00 demonstrates VeriSign’s earnings strength, supported by a capital-efficient model with minimal reinvestment needs. The company’s focus on high-margin registry services translates to consistent returns, though its debt load ($1.8 billion) slightly offsets its otherwise pristine balance sheet efficiency.

Balance Sheet And Financial Health

VeriSign holds $206.7 million in cash against $1.8 billion in total debt, indicating moderate leverage. However, its strong cash flow generation provides ample coverage for debt servicing. The absence of significant tangible assets aligns with its asset-light business model.

Growth Trends And Dividend Policy

Growth is tied to domain registration volume, which has seen steady but modest increases. The company pays a dividend of $0.77 per share, offering a yield of ~1.0%, prioritizing shareholder returns given limited reinvestment opportunities. Future growth may hinge on price adjustments or expansion into adjacent security services.

Valuation And Market Expectations

With a $26.4 billion market cap, VeriSign trades at ~17x revenue and ~33x net income, reflecting premium pricing for its stable cash flows and monopoly-like position. Beta of 0.8 suggests lower volatility relative to the market, aligning with its defensive characteristics.

Strategic Advantages And Outlook

VeriSign’s regulatory moat and infrastructure dominance provide durable advantages. While growth is constrained by market saturation in core TLDs, its role in internet stability ensures long-term relevance. Risks include regulatory scrutiny and technological shifts, but its cash flow resilience supports a stable outlook.

Sources

Company filings, market data

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