VRSN Verisign
too hard · 84
Owner-earnings value$176.62
Price$303.12
Margin of safety
-41.7%
Quality gate · 84/100
⚠ negative book equity
Median ROIC50.0%
Gross margin88.5%
Net debt / EBITDA1.2x
FCF conversion115%
Share count / yr-4.4%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 850.00M |
| Owner-earnings yield | 3.1% |
| Free-cash-flow yield | 3.9% |
| Growth used (normalized) | 5.2% |
| Market-implied growth (reverse DCF) | 18.5% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.0% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 893.78M | 5.2% | 819.98M |
| 2 | 937.68M | 4.9% | 789.22M |
| 3 | 981.49M | 4.7% | 757.89M |
| 4 | 1.03B | 4.4% | 726.14M |
| 5 | 1.07B | 4.2% | 694.13M |
| 6 | 1.11B | 4.0% | 662.01M |
| 7 | 1.15B | 3.7% | 629.92M |
| 8 | 1.19B | 3.5% | 598.01M |
| 9 | 1.23B | 3.2% | 566.40M |
| 10 | 1.27B | 3.0% | 535.22M |
Recent news
score · 8 articles
- VeriSign Seen With Multiple Catalysts Into 2027, Wedbush Says
- Are Wall Street Analysts Bullish on VeriSign Stock?
- Zacks Industry Outlook Highlights Verisign and Donnelley Financial
- Software & Services: Buy Verisign, Hold Donnelley Financial
- VeriSign CEO James Bidzos Sells 3,300 Shares for $979,000
- VeriSign (VRSN) Upgraded to Strong Buy: Here's What You Should Know
- VeriSign (VRSN) Stock Looks Strong On Cash Flow Yet Stretched On Earnings
- VeriSign, Inc. Q2 2026 Earnings Call Summary
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~18%/yr owner-earnings growth over 10y (reverse DCF); model credits 5%.