Financhill
Buy
57

VRSN Quote, Financials, Valuation and Earnings

Last price:
$280.73
Seasonality move :
-0.8%
Day range:
$278.71 - $283.40
52-week range:
$172.49 - $291.54
Dividend yield:
0.27%
P/E ratio:
34.63x
P/S ratio:
17.38x
P/B ratio:
--
Volume:
541.4K
Avg. volume:
658.8K
1-year change:
57.55%
Market cap:
$26.6B
Revenue:
$1.6B
EPS (TTM):
$8.18
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $323.6M $346.9M $364.4M $384.3M $402.3M
Revenue Growth (YoY) 3.54% 7.2% 5.05% 5.46% 4.68%
 
Cost of Revenues $47M $50.7M $49.9M $49.1M $49.4M
Gross Profit $276.6M $296.2M $314.5M $335.2M $352.9M
Gross Profit Margin 85.48% 85.39% 86.31% 87.22% 87.72%
 
R&D Expenses $20.3M $22.9M $24.2M $24.8M $26M
Selling, General & Admin $45.9M $48.5M $49M $51.5M $55.7M
Other Inc / (Exp) $400K -- $600K $1.9M -$400K
Operating Expenses $66.2M $71.4M $73.2M $76.3M $81.7M
Operating Income $210.4M $224.8M $241.3M $258.9M $271.2M
 
Net Interest Expenses $22.5M $18.5M $8.1M $6.8M $12.4M
EBT. Incl. Unusual Items $188.3M $206.3M $233.8M $254M $258.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.9M $48.8M $55.1M $59.9M $59.1M
Net Income to Company $150.4M $157.5M $178.7M $194.1M $199.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.4M $157.5M $178.7M $194.1M $199.3M
 
Basic EPS (Cont. Ops) $1.33 $1.43 $1.70 $1.93 $2.11
Diluted EPS (Cont. Ops) $1.33 $1.43 $1.70 $1.92 $2.10
Weighted Average Basic Share $113.1M $110.2M $104.9M $100.8M $94.6M
Weighted Average Diluted Share $113.3M $110.3M $105M $100.9M $94.8M
 
EBITDA $222.4M $237M $264.2M $282.6M $287.6M
EBIT $210.8M $225.1M $252.6M $272.8M $278.7M
 
Revenue (Reported) $323.6M $346.9M $364.4M $384.3M $402.3M
Operating Income (Reported) $210.4M $224.8M $241.3M $258.9M $271.2M
Operating Income (Adjusted) $210.8M $225.1M $252.6M $272.8M $278.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.4B $1.4B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $181.6M $195.6M $199.9M $196.5M $191.7M
Gross Profit $1.1B $1.2B $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $77.6M $83.1M $87M $91.6M $97.9M
Selling, General & Admin $188.6M $191M $195.9M $206.7M $215.3M
Other Inc / (Exp) $6.1M -$2.3M -$1.9M $6.4M -$700K
Operating Expenses $266.2M $274.1M $282.9M $298.3M $313.2M
Operating Income $828.3M $881.2M $959.6M $1B $1.1B
 
Net Interest Expenses $86.7M $78.7M $50M $27.9M $43.5M
EBT. Incl. Unusual Items $747.7M $800.2M $907.7M $996.7M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.6M $8.3M $212.7M $163.7M $235.4M
Net Income to Company $631.2M $791.9M $695M $833M $790.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $631.2M $791.9M $695M $833M $790.9M
 
Basic EPS (Cont. Ops) $5.52 $7.12 $6.52 $8.15 $8.19
Diluted EPS (Cont. Ops) $5.52 $7.11 $6.52 $8.14 $8.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $884.6M $928M $1B $1.1B $1.1B
EBIT $837.8M $879.8M $983M $1.1B $1.1B
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.5B $1.6B
Operating Income (Reported) $828.3M $881.2M $959.6M $1B $1.1B
Operating Income (Adjusted) $837.8M $879.8M $983M $1.1B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $323.6M $346.9M $364.4M $384.3M $402.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47M $50.7M $49.9M $49.1M $49.4M
Gross Profit $276.6M $296.2M $314.5M $335.2M $352.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.3M $22.9M $24.2M $24.8M $26M
Selling, General & Admin $45.9M $48.5M $49M $51.5M $55.7M
Other Inc / (Exp) $400K -- $600K $1.9M -$400K
Operating Expenses $66.2M $71.4M $73.2M $76.3M $81.7M
Operating Income $210.4M $224.8M $241.3M $258.9M $271.2M
 
Net Interest Expenses $22.5M $18.5M $8.1M $6.8M $12.4M
EBT. Incl. Unusual Items $188.3M $206.3M $233.8M $254M $258.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.9M $48.8M $55.1M $59.9M $59.1M
Net Income to Company $150.4M $157.5M $178.7M $194.1M $199.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.4M $157.5M $178.7M $194.1M $199.3M
 
Basic EPS (Cont. Ops) $1.33 $1.43 $1.70 $1.93 $2.11
Diluted EPS (Cont. Ops) $1.33 $1.43 $1.70 $1.92 $2.10
Weighted Average Basic Share $113.1M $110.2M $104.9M $100.8M $94.6M
Weighted Average Diluted Share $113.3M $110.3M $105M $100.9M $94.8M
 
EBITDA $222.4M $237M $264.2M $282.6M $287.6M
EBIT $210.8M $225.1M $252.6M $272.8M $278.7M
 
Revenue (Reported) $323.6M $346.9M $364.4M $384.3M $402.3M
Operating Income (Reported) $210.4M $224.8M $241.3M $258.9M $271.2M
Operating Income (Adjusted) $210.8M $225.1M $252.6M $272.8M $278.7M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $246.8M $758.5M $819.8M $731.8M $575.4M
Short Term Investments $934.4M $451.1M $195.2M $192.9M $73.1M
Accounts Receivable, Net $5.1M $5.2M -- $6.5M --
Inventory -- -- -- -- --
Prepaid Expenses $46.5M $50.3M -- $49.4M --
Other Current Assets $1.5M $1.1M $58.1M $1M $65.6M
Total Current Assets $1.2B $1.3B $1.1B $988.3M $714.1M
 
Property Plant And Equipment $252.1M $252.2M $224.9M $234.6M $221.5M
Long-Term Investments -- -- -- -- --
Goodwill $52.5M $52.5M $52.5M $52.5M $52.5M
Other Intangibles $145M -- -- -- $145M
Other Long-Term Assets $10.6M $7.6M $28.9M $8.7M $37.4M
Total Assets $1.8B $2B $1.8B $1.7B $1.4B
 
Accounts Payable $11.3M $7.4M $6.6M $9.4M $9.6M
Accrued Expenses $57.1M $47.1M $46.9M $40.5M $29.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $5M $5.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.1B $1.2B $1.2B $1.3B
 
Long-Term Debt $1.8B $1.8B $1.8B $1.8B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.3B $3.4B $3.4B $3.4B
 
Common Stock $14.1B $13.4B $12.4B $11.6B $10.4B
Other Common Equity Adj -$2.7M -$3M -$2.7M -$2.8M -$2.8M
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 $1.8B $1.7B $1.4B
Cash and Short Terms $1.2B $1.2B $1B $924.7M $648.5M
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $147.7M $167.3M $185.7M $198.8M --
Depreciation & Amoritzation $12M $11.9M $11.3M $9.3M --
Stock-Based Compensation $13.6M $13.7M $15.7M $14.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $142.5M $144.9M $145.3M $160.4M --
 
Capital Expenditures $17.6M $6.2M $6.5M $9.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.3M $54.9M -$398.3M -$249.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $742.3M -- -- -- --
Long-Term Debt Repaid -$750M -- -- -- --
Repurchase of Common Stock -$175.8M -$351.5M -$222.9M -$390.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$183.5M -$351.5M -$222.9M -$390.3M --
 
Beginning Cash (CF) $256.2M $763.9M $825.1M $737.2M --
Foreign Exchange Rate Adjustment -$100K -$600K -- $100K --
Additions / Reductions -$30.7M -$151.7M -$475.9M -$479.8M --
Ending Cash (CF) $225.4M $611.6M $349.2M $257.5M --
 
Levered Free Cash Flow $124.9M $138.7M $138.8M $151.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $631.2M $791.9M $695M $833M $790.9M
Depreciation & Amoritzation $46.7M $48.2M $46.6M $42.3M $36M
Stock-Based Compensation $49.8M $54.6M $58.2M $61M $63.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $748.4M $816M $883M $852.1M $936.6M
 
Capital Expenditures $39.1M $52.9M $26.5M $43.9M $30.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$326.5M $430.5M $241M -$10.8M $107.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$687.2M -$741.8M -$1.1B -$940.8M -$1.2B
Other Financing Activities -- -- -- -- --
Cash From Financing -$674.9M -$738.2M -$1.1B -$928.9M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$253M $508.3M $62.1M -$87.6M -$155.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $709.3M $763.1M $856.5M $808.2M $906.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $298.1M $324.8M $364.4M $392.9M $199.3M
Depreciation & Amoritzation $23.6M $23.8M $22.9M $19.1M $8.9M
Stock-Based Compensation $26.6M $27.9M $29.5M $29.4M $17.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $340.8M $352M $404.3M $417.7M $291.3M
 
Capital Expenditures $24.3M $12.8M $12.2M $13M $5.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$164.9M $579.4M $11.5M $246.5M $317.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $742.3M -- -- -- $493.9M
Long-Term Debt Repaid -$750M -- -- -- -$500M
Repurchase of Common Stock -$361.2M -$556.1M -$453.4M -$660.2M -$241.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$360.8M -$547.9M -$445.4M -$651.9M -$239.9M
 
Beginning Cash (CF) $666.8M $992.7M $1.2B $982.7M $212.1M
Foreign Exchange Rate Adjustment -$300K -$700K -$200K -$300K -$300K
Additions / Reductions -$184.9M $383.5M -$29.6M $12.3M $369M
Ending Cash (CF) $481.6M $1.4B $1.2B $994.7M $580.8M
 
Levered Free Cash Flow $316.5M $339.2M $392.1M $404.7M $285.5M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock