|
Verisign, Inc. (VRSN) Valoración de DCF
US | Technology | Software - Infrastructure | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
VeriSign, Inc. (VRSN) Bundle
¡Ahorre tiempo y mejore la precisión con nuestra calculadora DCF (VRSN)! Con el acceso a datos reales de VeriSign y supuestos personalizables, esta herramienta le permite pronosticar, analizar y valorar Verisign, Inc. como un inversor experimentado.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,231.7 | 1,265.1 | 1,327.6 | 1,424.9 | 1,493.1 | 1,566.9 | 1,644.3 | 1,725.6 | 1,810.9 | 1,900.4 |
| Revenue Growth, % | 0 | 2.71 | 4.94 | 7.33 | 4.79 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| EBITDA | 895.7 | 886.7 | 913.4 | 1,002.4 | 1,095.9 | 1,113.7 | 1,168.7 | 1,226.5 | 1,287.1 | 1,350.7 |
| EBITDA, % | 72.72 | 70.1 | 68.8 | 70.35 | 73.4 | 71.07 | 71.07 | 71.07 | 71.07 | 71.07 |
| Depreciation | 46.3 | 46.4 | 47.9 | 46.9 | 44.1 | 54.2 | 56.8 | 59.6 | 62.6 | 65.7 |
| Depreciation, % | 3.76 | 3.66 | 3.61 | 3.29 | 2.95 | 3.46 | 3.46 | 3.46 | 3.46 | 3.46 |
| EBIT | 849.4 | 840.4 | 865.5 | 955.5 | 1,051.8 | 1,059.5 | 1,111.9 | 1,166.8 | 1,224.5 | 1,285.0 |
| EBIT, % | 68.96 | 66.43 | 65.19 | 67.06 | 70.44 | 67.62 | 67.62 | 67.62 | 67.62 | 67.62 |
| Total Cash | 1,218.1 | 1,166.9 | 1,205.8 | 980.4 | 926.4 | 1,293.7 | 1,357.6 | 1,424.7 | 1,495.1 | 1,569.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.5 | 8.2 | 13.0 | 8.1 | 13.6 | 10.1 | 10.6 | 11.1 | 11.7 | 12.3 |
| Account Receivables, % | 0.12374 | 0.6493 | 0.97569 | 0.56846 | 0.91086 | 0.64561 | 0.64561 | 0.64561 | 0.64561 | 0.64561 |
| Inventories | -17.4 | -8.2 | -13.0 | -8.1 | .0 | -11.3 | -11.8 | -12.4 | -13.0 | -13.7 |
| Inventories, % | -1.41 | -0.6493 | -0.97569 | -0.56846 | 0 | -0.72052 | -0.72052 | -0.72052 | -0.72052 | -0.72052 |
| Accounts Payable | 16.2 | 12.3 | 9.0 | 9.8 | 12.5 | 14.1 | 14.8 | 15.5 | 16.3 | 17.1 |
| Accounts Payable, % | 1.32 | 0.97545 | 0.67793 | 0.68777 | 0.83718 | 0.89934 | 0.89934 | 0.89934 | 0.89934 | 0.89934 |
| Capital Expenditure | -40.3 | -43.4 | -53.0 | -27.4 | -45.8 | -49.2 | -51.6 | -54.1 | -56.8 | -59.6 |
| Capital Expenditure, % | -3.27 | -3.43 | -3.99 | -1.92 | -3.07 | -3.14 | -3.14 | -3.14 | -3.14 | -3.14 |
| Tax Rate, % | 16.27 | 16.27 | 16.27 | 16.27 | 16.27 | 16.27 | 16.27 | 16.27 | 16.27 | 16.27 |
| EBITAT | 685.4 | 912.8 | 868.3 | 731.4 | 880.6 | 934.4 | 980.6 | 1,029.1 | 1,079.9 | 1,133.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 723.5 | 896.0 | 859.9 | 751.7 | 868.0 | 955.8 | 986.6 | 1,035.4 | 1,086.5 | 1,140.2 |
| WACC, % | 8.35 | 8.41 | 8.41 | 8.33 | 8.36 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,086.1 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 1,174 | |||||||||
| Terminal Value | 21,865 | |||||||||
| Present Terminal Value | 14,628 | |||||||||
| Enterprise Value | 18,714 | |||||||||
| Net Debt | 1,557 | |||||||||
| Equity Value | 17,157 | |||||||||
| Diluted Shares Outstanding, MM | 104 | |||||||||
| Equity Value Per Share | 165.77 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: VeriSign, Inc. (VRSN) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing time.
Key Features
- Real-Time VRSN Data: Pre-filled with VeriSign’s historical performance metrics and future projections.
- Comprehensive Customization Options: Modify key parameters such as revenue growth, profit margins, discount rates, tax obligations, and capital investments.
- Adaptive Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: Clean, organized design suitable for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review VeriSign's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment choices.
Why Choose This Calculator?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust parameters to suit your financial analysis.
- Real-Time Feedback: Witness immediate updates to VeriSign’s valuation as you change inputs.
- Preloaded Data: Comes equipped with VeriSign’s actual financial information for swift evaluations.
- Preferred by Experts: A go-to tool for investors and analysts to enhance decision-making.
Who Should Use VeriSign, Inc. (VRSN)?
- Investors: Make informed decisions with a reliable platform for domain and security services.
- Web Developers: Streamline your projects with VeriSign's robust DNS and SSL solutions.
- Business Owners: Protect your online presence with trusted domain registration and security options.
- IT Professionals: Enhance your cybersecurity strategies using VeriSign's advanced services.
- Students and Educators: Explore real-world applications of internet security and domain management in your studies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled VeriSign historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for VeriSign, Inc. (VRSN).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.