VeriSign, Inc. (VRSN) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
VeriSign, Inc. (VRSN) Bundle
Save time and improve accuracy with our (VRSN) DCF Calculator! With access to real VeriSign data and customizable assumptions, this tool allows you to forecast, analyze, and value VeriSign, Inc. like a seasoned investor.
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.