Financhill
Sell
40

VRSN Quote, Financials, Valuation and Earnings

Last price:
$240.18
Seasonality move :
5.59%
Day range:
$239.64 - $253.37
52-week range:
$167.05 - $258.67
Dividend yield:
0%
P/E ratio:
30.03x
P/S ratio:
15.14x
P/B ratio:
--
Volume:
1.9M
Avg. volume:
923.7K
1-year change:
28.43%
Market cap:
$22.7B
Revenue:
$1.6B
EPS (TTM):
$8.00
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% 85.55% 85.92% 86.79% 87.71%
 
R&D Expenses $74.7M $80.5M $85.7M $91M $96.7M
Selling, General & Admin $186M $188.4M $195.4M $204.2M $211.1M
Other Inc / (Exp) $8.4M -$1.9M -$2.5M $5.1M $1.6M
Operating Expenses $260.7M $268.9M $281.1M $295.2M $307.8M
Operating Income $824.2M $866.8M $943.1M $1B $1.1B
 
Net Interest Expenses $82.3M $82.7M $60.4M $29.2M $37.9M
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 $886.7M $913.4M $1B $1.1B $1.1B
EBIT $840.4M $865.5M $955.5M $1.1B $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) $840.4M $865.5M $955.5M $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $320.3M $340.3M $369.2M $380.4M $395.4M
Revenue Growth (YoY) 3.14% 6.25% 8.49% 3.03% 3.94%
 
Cost of Revenues $46M $49.3M $50.5M $48.5M $48.4M
Gross Profit $274.3M $291M $318.7M $331.9M $347M
Gross Profit Margin 85.65% 85.51% 86.32% 87.25% 87.76%
 
R&D Expenses $19.4M $20.8M $21.5M $22.9M $24.9M
Selling, General & Admin $50.4M $48.1M $51.7M $52.7M $58.3M
Other Inc / (Exp) $610K -$400K -$2.9M $1.8M -$3.9M
Operating Expenses $69.8M $68.9M $73.2M $75.6M $83.2M
Operating Income $204.5M $222.1M $245.5M $256.3M $263.8M
 
Net Interest Expenses $22.2M $18.3M $10.3M $6.5M $11.8M
EBT. Incl. Unusual Items $182.9M $203.4M $232.3M $251.6M $248.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.6M -$126.7M $52.8M -$13.1M $56.6M
Net Income to Company $157.3M $330.1M $179.5M $264.7M $191.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $157.3M $330.1M $179.5M $264.7M $191.5M
 
Basic EPS (Cont. Ops) $1.38 $2.98 $1.70 $2.60 $2.00
Diluted EPS (Cont. Ops) $1.38 $2.97 $1.70 $2.60 $2.00
Weighted Average Basic Share $113.9M $110.8M $105.5M $101.9M $95.4M
Weighted Average Diluted Share $114.1M $111.3M $105.9M $102M $95.5M
 
EBITDA $217.3M $234.6M $262.8M $280.8M $275.7M
EBIT $205.4M $222.3M $251.1M $270.4M $266.9M
 
Revenue (Reported) $320.3M $340.3M $369.2M $380.4M $395.4M
Operating Income (Reported) $204.5M $222.1M $245.5M $256.3M $263.8M
Operating Income (Adjusted) $205.4M $222.3M $251.1M $270.4M $266.9M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
R&D Expenses $74.7M $80.5M $85.7M $91M $96.7M
Selling, General & Admin $186M $188.4M $195.4M $204.2M $211.1M
Other Inc / (Exp) $8.4M -$1.9M -$2.5M $5.1M $1.6M
Operating Expenses $260.7M $268.9M $281.1M $295.2M $307.8M
Operating Income $824.2M $866.8M $943.1M $1B $1.1B
 
Net Interest Expenses $82.3M $82.7M $60.4M $29.2M $37.9M
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) $7.06 $7.02 $6.25 $7.92 $8.01
Diluted EPS (Cont. Ops) $7.05 $7.01 $6.25 $7.92 $8.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $886.7M $913.4M $1B $1.1B $1.1B
EBIT $840.4M $865.5M $955.5M $1.1B $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) $840.4M $865.5M $955.5M $1.1B $1.1B
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $191.9M $200.7M $197.3M $191.4M --
Gross Profit $1.1B $1.2B $1.3B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $80.5M $85.7M $91M $96.7M --
Selling, General & Admin $188.4M $195.4M $204.2M $211.1M --
Other Inc / (Exp) -$1.9M -$2.5M $5.1M $1.6M --
Operating Expenses $268.9M $281.1M $295.2M $307.8M --
Operating Income $866.8M $943.1M $1B $1.1B --
 
Net Interest Expenses $82.7M $60.4M $29.2M $37.9M --
EBT. Incl. Unusual Items $782.2M $880.2M $976.5M $1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $206.4M $158.9M $236.2M --
Net Income to Company $784.8M $673.8M $817.6M $785.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.8M $673.8M $817.6M $785.7M --
 
Basic EPS (Cont. Ops) $7.02 $6.25 $7.92 $8.01 --
Diluted EPS (Cont. Ops) $7.01 $6.25 $7.92 $8.00 --
Weighted Average Basic Share $448M $431.6M $413.6M $392.4M --
Weighted Average Diluted Share $448.9M $432.1M $414M $392.7M --
 
EBITDA $913.4M $1B $1.1B $1.1B --
EBIT $865.5M $955.5M $1.1B $1.1B --
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.6B --
Operating Income (Reported) $866.8M $943.1M $1B $1.1B --
Operating Income (Adjusted) $865.5M $955.5M $1.1B $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $401.2M $223.5M $373.6M $240.1M $206.7M
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 -- -- -- -- --
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $401.2M $223.5M $373.6M $240.1M $206.7M
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 -- -- -- -- --
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 -- -- -- -- --
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 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 $20.8M -- -- -- --
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) $517.6M $410.6M $228.8M $379M $245.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$107M -$181.1M $151M -$133.4M -$32.6M
Ending Cash (CF) $410.6M $228.8M $379M $245.5M $212.1M
 
Levered Free Cash Flow $686.8M $754.2M $803.7M $808M $874.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $150.4M $157.5M $178.7M $194.1M --
Depreciation & Amoritzation $11.6M $11.9M $11.6M $9.8M --
Stock-Based Compensation $13M $14.2M $13.8M $15.1M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $198.3M $207.1M $259M $257.3M --
 
Capital Expenditures $6.7M $6.6M $5.7M $3.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$175.2M $524.5M $409.8M $496.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$185.4M -$204.6M -$230.5M -$269.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$177.3M -$196.4M -$222.5M -$261.6M --
 
Beginning Cash (CF) $410.6M $228.8M $379M $245.5M --
Foreign Exchange Rate Adjustment -$200K -$100K -$200K -$400K --
Additions / Reductions -$154.2M $535.2M $446.3M $492.1M --
Ending Cash (CF) $256.2M $763.9M $825.1M $737.2M --
 
Levered Free Cash Flow $191.6M $200.5M $253.3M $253.5M --
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 -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$777.5M -$722.6M -$1B -$901.4M -$1.2B
Other Financing Activities -- -- -- -- --
Cash From Financing -$764.9M -$719.1M -$1B -$889.8M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$107M -$181.1M $151M -$133.4M -$32.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $686.8M $754.2M $803.7M $808M $874.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $150.4M $157.5M $178.7M $194.1M --
Depreciation & Amoritzation $11.6M $11.9M $11.6M $9.8M --
Stock-Based Compensation $13M $14.2M $13.8M $15.1M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $198.3M $207.1M $259M $257.3M --
 
Capital Expenditures $6.7M $6.6M $5.7M $3.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$175.2M $524.5M $409.8M $496.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$185.4M -$204.6M -$230.5M -$269.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$177.3M -$196.4M -$222.5M -$261.6M --
 
Beginning Cash (CF) $410.6M $228.8M $379M $245.5M --
Foreign Exchange Rate Adjustment -$200K -$100K -$200K -$400K --
Additions / Reductions -$154.2M $535.2M $446.3M $492.1M --
Ending Cash (CF) $256.2M $763.9M $825.1M $737.2M --
 
Levered Free Cash Flow $191.6M $200.5M $253.3M $253.5M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock