Financhill
Sell
37

VRSN Quote, Financials, Valuation and Earnings

Last price:
$215.82
Seasonality move :
2.51%
Day range:
$212.88 - $220.73
52-week range:
$208.86 - $310.60
Dividend yield:
1.07%
P/E ratio:
24.48x
P/S ratio:
12.21x
P/B ratio:
--
Volume:
696.1K
Avg. volume:
764.1K
1-year change:
-5.15%
Market cap:
$19.8B
Revenue:
$1.7B
EPS (TTM):
$8.81
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.4B $1.5B $1.6B $1.7B
Revenue Growth (YoY) 4.94% 7.33% 4.79% 4.31% 6.37%
 
Cost of Revenues $191.9M $200.7M $197.3M $191.4M $196.3M
Gross Profit $1.1B $1.2B $1.3B $1.4B $1.5B
Gross Profit Margin 85.54% 85.92% 86.79% 87.71% 88.15%
 
R&D Expenses $80.5M $85.7M $91M $96.7M $103.6M
Selling, General & Admin $188.3M $195.4M $204.2M $211.1M $235.7M
Other Inc / (Exp) -$1.9M -$2.5M $5.1M $1.6M --
Operating Expenses $268.8M $281.1M $295.2M $307.8M $339.3M
Operating Income $866.8M $943.1M $1B $1.1B $1.1B
 
Net Interest Expenses $83.3M $75.3M $75.3M $75.3M $77M
EBT. Incl. Unusual Items $782.2M $880.2M $976.5M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $206.4M $158.9M $236.2M $242.8M
Net Income to Company $784.8M $673.8M $817.6M $785.7M $825.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.8M $673.8M $817.6M $785.7M $825.7M
 
Basic EPS (Cont. Ops) $7.01 $6.24 $7.91 $8.01 $8.83
Diluted EPS (Cont. Ops) $7.00 $6.24 $7.90 $8.00 $8.80
Weighted Average Basic Share $112M $107.9M $103.4M $98.1M $93.5M
Weighted Average Diluted Share $112.2M $108M $103.5M $98.2M $93.8M
 
EBITDA $914.7M $990M $1B $1.1B $1.2B
EBIT $866.8M $943.1M $1B $1.1B $1.1B
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.6B $1.7B
Operating Income (Reported) $866.8M $943.1M $1B $1.1B $1.1B
Operating Income (Adjusted) $866.8M $943.1M $1B $1.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $340.3M $369.2M $380.4M $395.4M $425.3M
Revenue Growth (YoY) 6.25% 8.49% 3.03% 3.94% 7.56%
 
Cost of Revenues $49.4M $50.5M $48.5M $48.4M $49M
Gross Profit $290.9M $318.7M $331.9M $347M $376.3M
Gross Profit Margin 85.49% 86.32% 87.25% 87.76% 88.48%
 
R&D Expenses $20.8M $21.5M $22.9M $24.9M $26.5M
Selling, General & Admin $48M $51.7M $52.7M $58.3M $65M
Other Inc / (Exp) -$400K -$2.9M $1.8M -$3.9M --
Operating Expenses $68.8M $73.2M $75.6M $83.2M $91.5M
Operating Income $222.1M $245.5M $256.3M $263.8M $284.8M
 
Net Interest Expenses $18.8M $18.8M $18.8M $18.8M $18.9M
EBT. Incl. Unusual Items $203.4M $232.3M $251.6M $248.1M $271.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$126.7M $52.8M -$13.1M $56.6M $64.9M
Net Income to Company $330.1M $179.5M $264.7M $191.5M $206.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $330.1M $179.5M $264.7M $191.5M $206.2M
 
Basic EPS (Cont. Ops) $2.98 $1.70 $2.60 $2.00 $2.23
Diluted EPS (Cont. Ops) $2.97 $1.70 $2.60 $2.00 $2.23
Weighted Average Basic Share $110.9M $105.8M $101.8M $95.6M $92.4M
Weighted Average Diluted Share $111.1M $105.9M $102M $95.7M $92.6M
 
EBITDA $234.4M $257.2M $266.7M $272.6M $291.5M
EBIT $222.1M $245.5M $256.3M $263.8M $284.8M
 
Revenue (Reported) $340.3M $369.2M $380.4M $395.4M $425.3M
Operating Income (Reported) $222.1M $245.5M $256.3M $263.8M $284.8M
Operating Income (Adjusted) $222.1M $245.5M $256.3M $263.8M $284.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.4B $1.5B $1.6B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $191.9M $200.7M $197.3M $191.4M $196.3M
Gross Profit $1.1B $1.2B $1.3B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $80.5M $85.7M $91M $96.7M $103.6M
Selling, General & Admin $188.3M $195.4M $204.2M $211.1M $235.7M
Other Inc / (Exp) -$1.9M -$2.5M $5.1M $1.6M --
Operating Expenses $268.8M $281.1M $295.2M $307.8M $339.3M
Operating Income $866.8M $943.1M $1B $1.1B $1.1B
 
Net Interest Expenses $83.3M $75.3M $75.3M $75.3M $77M
EBT. Incl. Unusual Items $782.2M $880.2M $976.5M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $206.4M $158.9M $236.2M $242.8M
Net Income to Company $784.8M $673.8M $817.6M $785.7M $825.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.8M $673.8M $817.6M $785.7M $825.7M
 
Basic EPS (Cont. Ops) $7.02 $6.25 $7.92 $8.01 $8.83
Diluted EPS (Cont. Ops) $7.01 $6.24 $7.91 $8.00 $8.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $914.7M $990M $1B $1.1B $1.2B
EBIT $866.8M $943.1M $1B $1.1B $1.1B
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.6B $1.7B
Operating Income (Reported) $866.8M $943.1M $1B $1.1B $1.1B
Operating Income (Adjusted) $866.8M $943.1M $1B $1.1B $1.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.4B $1.5B $1.6B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $200.7M $197.3M $191.4M $196.3M --
Gross Profit $1.2B $1.3B $1.4B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $85.7M $91M $96.7M $103.6M --
Selling, General & Admin $195.4M $204.2M $211.1M $235.7M --
Other Inc / (Exp) -$2.5M $5.1M $1.6M -$900K --
Operating Expenses $281.1M $295.2M $307.8M $339.3M --
Operating Income $943.1M $1B $1.1B $1.1B --
 
Net Interest Expenses $75.3M $75.3M $75.3M $77M --
EBT. Incl. Unusual Items $880.2M $976.5M $1B $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $206.4M $158.9M $236.2M $242.8M --
Net Income to Company $673.8M $817.6M $785.7M $825.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $673.8M $817.6M $785.7M $825.7M --
 
Basic EPS (Cont. Ops) $6.25 $7.92 $8.01 $8.83 --
Diluted EPS (Cont. Ops) $6.24 $7.91 $8.00 $8.81 --
Weighted Average Basic Share $431.9M $413.5M $392.6M $374.1M --
Weighted Average Diluted Share $432.1M $414M $392.9M $375M --
 
EBITDA $990M $1B $1.1B $1.2B --
EBIT $943.1M $1B $1.1B $1.1B --
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.7B --
Operating Income (Reported) $943.1M $1B $1.1B $1.1B --
Operating Income (Adjusted) $943.1M $1B $1.1B $1.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.2B $980.4M $926.4M $599.9M $580.5M
Short Term Investments $982.3M $606.8M $686.3M $393.2M --
Accounts Receivable, Net $5.3M $6.2M $6.3M $5.6M $7.7M
Inventory -- -- -- -- --
Prepaid Expenses $49M $48.8M $47.1M $55.1M $54.7M
Other Current Assets $900K $1.4M $1.2M $1M --
Total Current Assets $1.3B $1B $988.3M $663.8M $652.5M
 
Property Plant And Equipment $259.6M $239.2M $240.6M $233.8M $223.5M
Long-Term Investments $5.3M $5.4M $4.8M $5.4M $1.6M
Goodwill $52.5M $52.5M $52.5M $52.5M --
Other Intangibles $145M $145M $145M $145M --
Other Long-Term Assets $7.6M $7.7M $8.5M $8.4M --
Total Assets $2B $1.7B $1.7B $1.4B $1.3B
 
Accounts Payable $9M $9.8M $12.5M $10.6M $13.8M
Accrued Expenses $41.7M $35.6M $34.7M $34.7M --
Current Portion Of Long-Term Debt -- -- -- $299.8M --
Current Portion Of Capital Lease Obligations -- $5.5M $5.1M $5.2M --
Other Current Liabilities -- $100K $10.7M $1.1M --
Total Current Liabilities $1.1B $1.1B $1.2B $1.5B $1.3B
 
Long-Term Debt $1.8B $1.8B $1.8B $1.5B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.3B $3.3B $3.4B $3.5B
 
Common Stock $13.6B $12.6B $11.8B $10.6B $9.6B
Other Common Equity Adj -$2.8M -$2.7M -$2.6M -$2.5M --
Common Equity -$1.3B -$1.6B -$1.6B -$2B -$2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.3B -$1.6B -$1.6B -$2B -$2.2B
 
Total Liabilities and Equity $2B $1.7B $1.7B $1.4B $1.3B
Cash and Short Terms $1.2B $980.4M $926.4M $599.9M $580.5M
Total Debt $1.8B $1.8B $1.8B $1.8B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.2B $980.4M $926.4M $599.9M $580.5M
Short Term Investments $982.3M $606.8M $686.3M $393.2M --
Accounts Receivable, Net $5.3M $6.2M $6.3M $5.6M $7.7M
Inventory -- -- -- -- --
Prepaid Expenses $49M $48.8M $47.1M $55.1M $54.7M
Other Current Assets $900K $1.4M $1.2M $1M --
Total Current Assets $1.3B $1B $988.3M $663.8M $652.5M
 
Property Plant And Equipment $259.6M $239.2M $240.6M $233.8M $223.5M
Long-Term Investments $5.3M $5.4M $4.8M $5.4M $1.6M
Goodwill $52.5M $52.5M $52.5M $52.5M --
Other Intangibles $145M $145M $145M $145M --
Other Long-Term Assets $7.6M $7.7M $8.5M $8.4M --
Total Assets $2B $1.7B $1.7B $1.4B $1.3B
 
Accounts Payable $9M $9.8M $12.5M $10.6M $13.8M
Accrued Expenses $41.7M $35.6M $34.7M $34.7M --
Current Portion Of Long-Term Debt -- -- -- $299.8M --
Current Portion Of Capital Lease Obligations -- $5.5M $5.1M $5.2M --
Other Current Liabilities -- $100K $10.7M $1.1M --
Total Current Liabilities $1.1B $1.1B $1.2B $1.5B $1.3B
 
Long-Term Debt $1.8B $1.8B $1.8B $1.5B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.3B $3.3B $3.4B $3.5B
 
Common Stock $13.6B $12.6B $11.8B $10.6B $9.6B
Other Common Equity Adj -$2.8M -$2.7M -$2.6M -$2.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.3B -$1.6B -$1.6B -$2B -$2.2B
 
Total Liabilities and Equity $2B $1.7B $1.7B $1.4B $1.3B
Cash and Short Terms $1.2B $980.4M $926.4M $599.9M $580.5M
Total Debt $1.8B $1.8B $1.8B $1.8B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $784.8M $673.8M $817.6M $785.7M $825.7M
Depreciation & Amoritzation $47.9M $46.9M $44.1M $36.9M $31.2M
Stock-Based Compensation $53.4M $58.6M $59.7M $61.1M $69.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $807.2M $831.1M $853.8M $902.6M $1.1B
 
Capital Expenditures $53M $27.4M $45.8M $28.1M $22.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$269.2M $355.7M -$97.4M $286.3M $109.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $215.2M
Special Dividend Paid
Long-Term Debt Issued $741.1M -- -- -- --
Long-Term Debt Repaid -$750M -- -- -- --
Repurchase of Common Stock $722.6M $1B $901.4M $1.2B $881.6M
Other Financing Activities -- -- -$700K -$8.2M --
Cash From Financing -$719.1M -$1B -$889.8M -$1.2B -$1.1B
 
Beginning Cash (CF) $223.5M $373.6M $240.1M $206.7M $307.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$181.8M $150.2M -$133.5M -$33.4M $97.4M
Ending Cash (CF) $41.1M $523M $106.5M $172.5M $405.3M
 
Levered Free Cash Flow $754.1M $803.7M $808M $874.5M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $330.1M $179.5M $264.7M $191.5M $206.2M
Depreciation & Amoritzation $12.3M $11.7M $10.4M $8.8M $6.7M
Stock-Based Compensation $12.4M $14.4M $14.7M $15.9M $17.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $206.2M $216.9M $204.2M $231.5M $289.6M
 
Capital Expenditures $13.5M $7.7M $5M $9.5M $4.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$54.2M -$190.3M $104.1M -$20.7M $108.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $71.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $185.8M $214.1M $225.6M $262.3M $254.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$185.8M -$214.1M -$226.3M -$270.5M -$325.5M
 
Beginning Cash (CF) $223.5M $373.6M $240.1M $206.7M $307.9M
Foreign Exchange Rate Adjustment $39K $600K $500K -$900K -$100K
Additions / Reductions -$33.7M -$186.9M $82.5M -$60.6M $72.5M
Ending Cash (CF) $189.8M $187.3M $323.1M $145.2M $380.3M
 
Levered Free Cash Flow $192.7M $209.2M $199.2M $222M $285.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $784.8M $673.8M $817.6M $785.7M $825.7M
Depreciation & Amoritzation $47.9M $46.9M $44.1M $36.9M $31.2M
Stock-Based Compensation $53.4M $58.6M $59.7M $61.1M $69.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $807.2M $831.1M $853.8M $902.6M $1.1B
 
Capital Expenditures $53M $27.4M $45.8M $28.1M $22.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$269.2M $355.7M -$97.4M $286.3M $109.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $215.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $722.6M $1B $901.4M $1.2B $881.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$719.1M -$1B -$889.8M -$1.2B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$181.8M $150.2M -$133.5M -$33.4M $97.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $754.1M $803.7M $808M $874.5M $1.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $673.8M $817.6M $785.7M $825.7M --
Depreciation & Amoritzation $46.9M $44.1M $36.9M $31.2M --
Stock-Based Compensation $58.6M $59.7M $61.1M $69.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $831.1M $853.8M $902.6M $1.1B --
 
Capital Expenditures $27.4M $45.8M $28.1M $22.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $355.7M -$97.4M $286.3M $109.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $215.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $493.3M --
Long-Term Debt Repaid -- -- -- -$500M --
Repurchase of Common Stock $1B $901.4M $1.2B $881.6M --
Other Financing Activities -- -- -- -$11.6M --
Cash From Financing -$1B -$889.8M -$1.2B -$1.1B --
 
Beginning Cash (CF) $2.3B $1.6B $1.5B $1.4B --
Foreign Exchange Rate Adjustment -$800K -$100K -$800K $0 --
Additions / Reductions $150.2M -$133.5M -$33.4M $97.4M --
Ending Cash (CF) $2.4B $1.4B $1.4B $1.5B --
 
Levered Free Cash Flow $803.7M $808M $874.5M $1.1B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.48% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 5.71% over the past day.

Buy
73
AEHR alert for Feb 12

Aehr Test Systems [AEHR] is down 15.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock