investorscraft@gmail.com

Intrinsic ValueVeriSign, Inc. (VRS.DE)

Previous Close206.10
Intrinsic Value
Upside potential
Previous Close
206.10

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. The company ensures the security, stability, and resilience of key internet functions, including managing the .com and .net domains, which are foundational to global e-commerce. Its role as a root zone maintainer and operator of two of the 13 internet root servers underscores its pivotal position in maintaining the internet's operational integrity. VeriSign's revenue model is anchored in domain registration fees, supported by long-term contracts and recurring revenue streams. The company's authoritative resolution services and back-end systems for domains like .gov and .edu further solidify its market dominance. Operating in a highly regulated and concentrated industry, VeriSign benefits from high barriers to entry, giving it a near-monopoly in core registry services. Its technological expertise and infrastructure investments reinforce its competitive moat, making it indispensable to internet functionality. The company's strategic focus on scalability and security ensures its continued relevance amid evolving cyber threats and digital expansion.

Revenue Profitability And Efficiency

VeriSign reported revenue of EUR 1.56 billion for FY 2024, with net income of EUR 785.7 million, reflecting a robust profit margin of approximately 50%. The company's operating cash flow of EUR 902.6 million highlights strong cash generation capabilities, supported by efficient operations and minimal capital expenditures of EUR 28.1 million. This underscores a highly scalable business model with low incremental costs.

Earnings Power And Capital Efficiency

With diluted EPS of EUR 8.00, VeriSign demonstrates significant earnings power, driven by its high-margin domain registry services. The company's capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base, with limited reinvestment needs. This allows for consistent returns to shareholders while maintaining operational resilience.

Balance Sheet And Financial Health

VeriSign's balance sheet shows EUR 206.7 million in cash and equivalents against total debt of EUR 1.8 billion, indicating a leveraged but manageable position. The company's strong cash flow generation provides ample coverage for debt obligations, ensuring financial stability. Its low capital intensity further supports a healthy liquidity profile.

Growth Trends And Dividend Policy

VeriSign's growth is tied to the expansion of internet usage and domain registrations, which have shown steady historical trends. The company pays a dividend of EUR 0.68 per share, reflecting a commitment to returning capital to shareholders. However, its growth prospects are tempered by market saturation in core domains, necessitating incremental innovations.

Valuation And Market Expectations

With a market cap of EUR 20.7 billion, VeriSign trades at a premium, reflecting its stable cash flows and dominant market position. Investors likely value its predictable revenue streams and high barriers to entry, though growth expectations remain modest given the mature nature of its core business.

Strategic Advantages And Outlook

VeriSign's strategic advantages lie in its entrenched position as a registry operator and its critical role in internet infrastructure. The company is well-positioned to benefit from ongoing digitalization, though it faces regulatory scrutiny and potential competition from new domain extensions. Its focus on security and stability will remain key to long-term success.

Sources

Company filings, Bloomberg

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