Financhill
Sell
46

VRSN Quote, Financials, Valuation and Earnings

Last price:
$245.90
Seasonality move :
5.08%
Day range:
$244.32 - $247.32
52-week range:
$199.54 - $310.60
Dividend yield:
0.94%
P/E ratio:
28.63x
P/S ratio:
14.28x
P/B ratio:
--
Volume:
186.2K
Avg. volume:
944.1K
1-year change:
21.97%
Market cap:
$22.8B
Revenue:
$1.6B
EPS (TTM):
$8.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) 2.71% 4.94% 7.33% 4.79% 4.31%
 
Cost of Revenues $180.2M $191.9M $200.7M $197.3M $191.4M
Gross Profit $1.1B $1.1B $1.2B $1.3B $1.4B
Gross Profit Margin 85.76% 85.54% 85.92% 86.79% 87.71%
 
R&D Expenses $74.7M $80.5M $85.7M $91M $96.7M
Selling, General & Admin $186M $188.3M $195.4M $204.2M $211.1M
Other Inc / (Exp) $8.4M -$1.9M -$2.5M $5.1M $1.6M
Operating Expenses $260.7M $268.8M $281.1M $295.2M $307.8M
Operating Income $824.2M $866.8M $943.1M $1B $1.1B
 
Net Interest Expenses $90.1M $83.3M $75.3M $75.3M $75.3M
EBT. Incl. Unusual Items $750.2M $782.2M $880.2M $976.5M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$64.6M -$2.6M $206.4M $158.9M $236.2M
Net Income to Company $814.9M $784.8M $673.8M $817.6M $785.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $814.9M $784.8M $673.8M $817.6M $785.7M
 
Basic EPS (Cont. Ops) $7.08 $7.01 $6.24 $7.91 $8.01
Diluted EPS (Cont. Ops) $7.07 $7.00 $6.24 $7.90 $8.00
Weighted Average Basic Share $115.1M $112M $107.9M $103.4M $98.1M
Weighted Average Diluted Share $115.3M $112.2M $108M $103.5M $98.2M
 
EBITDA $870.6M $914.7M $990M $1B $1.1B
EBIT $824.2M $866.8M $943.1M $1B $1.1B
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) $824.2M $866.8M $943.1M $1B $1.1B
Operating Income (Adjusted) $824.2M $866.8M $943.1M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $334.2M $356.9M $376.3M $390.6M $419.1M
Revenue Growth (YoY) 5.15% 6.78% 5.44% 3.8% 7.3%
 
Cost of Revenues $47.8M $50M $48.6M $46.8M $48.8M
Gross Profit $286.4M $306.9M $327.7M $343.8M $370.3M
Gross Profit Margin 85.7% 85.99% 87.09% 88.02% 88.36%
 
R&D Expenses $19.6M $21M $21.7M $23.2M $25.4M
Selling, General & Admin $45.6M $49.1M $51.7M $51.3M $60.6M
Other Inc / (Exp) $100K $300K $1.5M $1.8M --
Operating Expenses $65.1M $70.1M $73.4M $74.5M $86M
Operating Income $221.3M $236.8M $254.3M $269.3M $284.3M
 
Net Interest Expenses $18.8M $18.8M $18.8M $18.9M $18.9M
EBT. Incl. Unusual Items $202.6M $222.9M $248.6M $260.9M $271.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46M $53.4M $60.1M $59.6M $58.9M
Net Income to Company $156.6M $169.5M $188.5M $201.3M $212.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $156.6M $169.5M $188.5M $201.3M $212.8M
 
Basic EPS (Cont. Ops) $1.40 $1.58 $1.83 $2.07 $2.28
Diluted EPS (Cont. Ops) $1.40 $1.58 $1.83 $2.07 $2.27
Weighted Average Basic Share $111.7M $107.1M $102.9M $97.3M $93.3M
Weighted Average Diluted Share $111.8M $107.1M $103M $97.3M $93.6M
 
EBITDA $233.3M $248.2M $265.1M $278.3M $291.6M
EBIT $221.3M $236.8M $254.3M $269.3M $284.3M
 
Revenue (Reported) $334.2M $356.9M $376.3M $390.6M $419.1M
Operating Income (Reported) $221.3M $236.8M $254.3M $269.3M $284.3M
Operating Income (Adjusted) $221.3M $236.8M $254.3M $269.3M $284.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.5B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $188.5M $199.6M $199.3M $191.5M $195.7M
Gross Profit $1.1B $1.2B $1.3B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $79.1M $85M $89.6M $94.7M $102M
Selling, General & Admin $190.7M $191.7M $203.2M $205.5M $229M
Other Inc / (Exp) -$890K -- $400K $7.3M --
Operating Expenses $269.8M $276.7M $292.8M $300.2M $331M
Operating Income $849.2M $919.7M $989.8M $1.1B $1.1B
 
Net Interest Expenses $87M $75.3M $75.3M $75.3M $76.9M
EBT. Incl. Unusual Items $761.7M $851.3M $957.2M $1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149.7M $26.9M $224.8M $166.5M $234.5M
Net Income to Company $612.1M $824.4M $732.4M $858.9M $811M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $612.1M $824.4M $732.4M $858.9M $811M
 
Basic EPS (Cont. Ops) $5.43 $7.53 $7.02 $8.60 $8.60
Diluted EPS (Cont. Ops) $5.42 $7.52 $7.01 $8.60 $8.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $896.7M $967.2M $1B $1.1B $1.1B
EBIT $849.2M $919.7M $989.8M $1.1B $1.1B
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.5B $1.6B
Operating Income (Reported) $849.2M $919.7M $989.8M $1.1B $1.1B
Operating Income (Adjusted) $849.2M $919.7M $989.8M $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $987.3M $1.1B $1.1B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $142.6M $150.2M $148.8M $143M $147.3M
Gross Profit $844.7M $905.5M $963.9M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $59.7M $64.2M $68.1M $71.8M $77.1M
Selling, General & Admin $140.3M $143.7M $151.5M $152.8M $170.7M
Other Inc / (Exp) -$1.5M $400K $3.3M $5.5M -$900K
Operating Expenses $200M $207.9M $219.6M $224.6M $247.8M
Operating Income $644.7M $697.6M $744.3M $794.4M $836.2M
 
Net Interest Expenses $64.4M $56.5M $56.5M $56.5M $58.1M
EBT. Incl. Unusual Items $578.8M $647.9M $724.9M $773.8M $797.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124.1M $153.6M $172M $179.6M $177.9M
Net Income to Company $454.7M $494.3M $552.9M $594.2M $619.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $454.7M $494.3M $552.9M $594.2M $619.5M
 
Basic EPS (Cont. Ops) $4.05 $4.55 $5.32 $6.00 $6.60
Diluted EPS (Cont. Ops) $4.04 $4.55 $5.32 $6.00 $6.58
Weighted Average Basic Share $337.2M $326.1M $311.7M $297M $281.7M
Weighted Average Diluted Share $337.6M $326.2M $312M $297.2M $282.4M
 
EBITDA $680.3M $732.8M $778M $822.5M $860.7M
EBIT $644.7M $697.6M $744.3M $794.4M $836.2M
 
Revenue (Reported) $987.3M $1.1B $1.1B $1.2B $1.2B
Operating Income (Reported) $644.7M $697.6M $744.3M $794.4M $836.2M
Operating Income (Adjusted) $644.7M $697.6M $744.3M $794.4M $836.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.2B $980.4M $926.4M $599.9M
Short Term Investments $765.7M $982.3M $606.8M $686.3M $393.2M
Accounts Receivable, Net $4.6M $5.3M $6.2M $6.3M $5.6M
Inventory -- -- -- -- --
Prepaid Expenses $40.6M $49M $48.8M $47.1M $55.1M
Other Current Assets $2.2M $900K $1.4M $1.2M $1M
Total Current Assets $1.2B $1.3B $1B $988.3M $663.8M
 
Property Plant And Equipment $256.8M $259.6M $239.2M $240.6M $233.8M
Long-Term Investments $10.4M $5.3M $5.4M $4.8M $5.4M
Goodwill $52.5M $52.5M $52.5M $52.5M $52.5M
Other Intangibles $145M $145M $145M $145M $145M
Other Long-Term Assets $11.6M $7.6M $7.7M $8.5M $8.4M
Total Assets $1.8B $2B $1.7B $1.7B $1.4B
 
Accounts Payable $12.3M $9M $9.8M $12.5M $10.6M
Accrued Expenses $48.3M $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 $988.7M $1.1B $1.1B $1.2B $1.5B
 
Long-Term Debt $1.8B $1.8B $1.8B $1.8B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.2B $3.3B $3.3B $3.4B
 
Common Stock $14.3B $13.6B $12.6B $11.8B $10.6B
Other Common Equity Adj -$2.8M -$2.8M -$2.7M -$2.6M -$2.5M
Common Equity -$1.4B -$1.3B -$1.6B -$1.6B -$2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.4B -$1.3B -$1.6B -$1.6B -$2B
 
Total Liabilities and Equity $1.8B $2B $1.7B $1.7B $1.4B
Cash and Short Terms $1.2B $1.2B $980.4M $926.4M $599.9M
Total Debt $1.8B $1.8B $1.8B $1.8B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $980.2M $943.5M $644.9M $617.7M
Short Term Investments $941.6M $419.6M $785.8M $377.6M --
Accounts Receivable, Net $5.1M $5.2M $4.6M $6M $3.3M
Inventory -- -- -- -- --
Prepaid Expenses $55.7M $54.9M $52M $55.8M $58.2M
Other Current Assets $1.1M $500K $2.4M $900K --
Total Current Assets $1.3B $1B $1B $717.4M $688.4M
 
Property Plant And Equipment $258.7M $243.7M $247M $234.9M $229.4M
Long-Term Investments $5.6M $5.3M $5.3M $5.4M $1.6M
Goodwill $52.5M $52.5M $52.5M $52.5M --
Other Intangibles -- -- -- $145M --
Other Long-Term Assets $7.6M $7.4M $7.6M $8.4M --
Total Assets $1.8B $1.7B $1.7B $1.5B $1.4B
 
Accounts Payable $6.2M $7.9M $9.4M $8.4M $11.9M
Accrued Expenses $49.9M $48.5M $40.5M $41.4M --
Current Portion Of Long-Term Debt -- -- -- $299.7M --
Current Portion Of Capital Lease Obligations -- -- $5.6M $5.8M --
Other Current Liabilities -- -- -- $300K --
Total Current Liabilities $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 $13.8B $12.8B $12B $10.9B $9.9B
Other Common Equity Adj -$2.8M -$2.7M -$3M -$2.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.4B -$1.5B -$1.6B -$1.9B -$2.1B
 
Total Liabilities and Equity $1.8B $1.7B $1.7B $1.5B $1.4B
Cash and Short Terms $1.2B $980.2M $943.5M $644.9M $617.7M
Total Debt $1.8B $1.8B $1.8B $1.8B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $814.9M $784.8M $673.8M $817.6M $785.7M
Depreciation & Amoritzation $46.4M $47.9M $46.9M $44.1M $36.9M
Stock-Based Compensation $48.2M $53.4M $58.6M $59.7M $61.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $730.2M $807.2M $831.1M $853.8M $902.6M
 
Capital Expenditures $43.4M $53M $27.4M $45.8M $28.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$72.3M -$269.2M $355.7M -$97.4M $286.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $741.1M -- -- --
Long-Term Debt Repaid -- -$750M -- -- --
Repurchase of Common Stock $777.5M $722.6M $1B $901.4M $1.2B
Other Financing Activities -- -- -- -$700K -$8.2M
Cash From Financing -$764.9M -$719.1M -$1B -$889.8M -$1.2B
 
Beginning Cash (CF) $401.2M $223.5M $373.6M $240.1M $206.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$107M -$181.8M $150.2M -$133.5M -$33.4M
Ending Cash (CF) $294.1M $41.1M $523M $106.5M $172.5M
 
Levered Free Cash Flow $686.8M $754.1M $803.7M $808M $874.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $156.6M $169.5M $188.5M $201.3M $212.8M
Depreciation & Amoritzation $12M $11.4M $10.8M $9M $7.3M
Stock-Based Compensation $14.4M $16.3M $15.5M $15.8M $18.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $260.1M $262.2M $245.3M $253.4M $307.7M
 
Capital Expenditures $15.3M $6.9M $28.6M $5.6M $4.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.2M -$33.4M -$213M $60.5M -$104M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $72M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $175.6M $277.9M $222.4M $303.1M $218.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$172.5M -$273.8M -$218.1M -$299.1M -$286.3M
 
Beginning Cash (CF) $256.9M $560.6M $157.7M $267.3M $235.4M
Foreign Exchange Rate Adjustment -$236K -$700K -$400K $400K --
Additions / Reductions $37.1M -$45.7M -$186.2M $15.2M -$82.6M
Ending Cash (CF) $293.7M $514.2M -$28.9M $282.9M $152.8M
 
Levered Free Cash Flow $244.8M $255.3M $216.7M $247.8M $303M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $612.1M $824.4M $732.4M $858.9M $811M
Depreciation & Amoritzation $47.5M $47.5M $45.4M $38.5M $33.3M
Stock-Based Compensation $53.2M $56.6M $59.4M $59.9M $67.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $796.1M $820.4M $866.5M $875.3M $1B
 
Capital Expenditures $46M $33.2M $48.5M $23.6M $27.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $18.5M $491.8M -$391.8M $411.1M -$20.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $144.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $710.5M $1B $889.9M $1.2B $889.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$707.1M -$1B -$877.6M -$1.2B -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.4M $303.4M -$402.9M $109.7M -$35.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $750.1M $787.2M $818M $851.7M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $454.7M $494.3M $552.9M $594.2M $619.5M
Depreciation & Amoritzation $35.6M $35.2M $33.7M $28.1M $24.5M
Stock-Based Compensation $41M $44.2M $45M $45.2M $51.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $600.9M $614.2M $649.6M $671.1M $801.5M
 
Capital Expenditures $39.5M $19.7M $40.8M $18.6M $18.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$215.1M $546M -$201.5M $307M $600K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $144.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $741.1M -- -- -- $493.3M
Long-Term Debt Repaid -$750M -- -- -- -$500M
Repurchase of Common Stock $536.8M $834M $675.8M $963.3M $627.2M
Other Financing Activities -- -- -- -- -$11.6M
Cash From Financing -$533.3M -$821.7M -$663.5M -$951M -$777.3M
 
Beginning Cash (CF) $720.2M $1.9B $1.3B $1.3B $1.1B
Foreign Exchange Rate Adjustment -$600K -$1.4M -$600K $100K $100K
Additions / Reductions -$148.1M $337.1M -$216M $27.2M $24.9M
Ending Cash (CF) $571.5M $2.3B $1.1B $1.3B $1.2B
 
Levered Free Cash Flow $561.4M $594.5M $608.8M $652.5M $783.2M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock