VRSN VeriSign, Inc.
Technology
Price
$293.59
Intrinsic value
$82.50
Buy price
$66.00
Discount
-255.9%
DCF walkthrough
Near-term growth (g1)5.15%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,101,300,000.00
- Total debt
- $2,340,300,032.00
- Cash & STI
- $1,034,099,968.00
- Shares out.
- 91,100,000
Overvalued
Intrinsic value$82.51
Buy price (with MOS)$66.00
Current price$293.59
Discount to intrinsic value-255.8%
7-step quality scorecard
ROE quality
UNKNOWN- Average ROE
- 0.0%
- Current ROE
- 0.0%
- Minimum ROE
- 0.0%
Debt quality
CONSERVATIVE- Debt / Equity
- —
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.30x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 26.5%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.