VeriSign, Inc. Financial Ratios — VRSN Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	6.65	16.33	23.05	15.58	17.62	18.78	17.33	23.99	32.5	45.01	41.85	36.25	46.96	49.8	60.44
Return on Capital (%)	26.7	55.5	- -	58.62	71.51	71.79	61.54	86.66	195.39	- -	- -	192.36	392.01	2,807.31	-345.38
Return on Invested Capital (%)	25.59	51.66	- -	31.51	51.28	69.15	58.31	77.47	173.27	- -	- -	175.08	312.49	- -	- -
Gross Margin (%)	78.59	80.81	80.62	81.35	81.8	82.64	83.41	84.19	85.35	85.76	85.55	85.91	86.79	87.71	88.15
EBITDA Margin (%)	51.89	58.63	61.02	62.18	63	65.2	65.02	67.14	69.21	68.82	68.9	69.48	69.97	70.32	69.55
Operating Margin (%)	44.68	52.35	54.73	55.88	57.2	60.11	60.74	63.16	65.45	65.15	65.29	66.19	67.01	67.95	67.67
Incremental Operating Margin (%)	104.77	110.64	77.5	80.38	84.3	97.37	92.25	119.64	232.06	54.13	68.11	78.42	84.31	89.58	63.31
Pretax Margin (%)	25.08	47.24	47.33	47.85	46.03	50.88	51.41	60.04	61.61	59.31	58.92	61.77	65.4	65.62	64.5
Profit Margin (%)	18.51	36.63	56.41	35.17	35.42	38.58	39.25	47.94	49.71	64.42	59.11	47.29	54.76	50.45	49.84
Net Income to Common Margin (%)	18.51	36.63	56.41	35.17	35.42	38.58	39.25	47.94	49.71	64.42	59.11	47.29	54.76	50.45	49.84
Effective Tax Rate (%)	28.43	24.28	- -	26.49	23.05	24.18	23.67	20.15	19.3	- -	- -	23.45	16.27	23.11	22.72
Dvd Payout Ratio (%)	334.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.06
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	690	698	1,374	1,361	1,870	1,867	2,410	1,785	1,792	1,795	1,788	1,795	1,798	1,802	1,798
ST Debt	- -	- -	624	621	634	630	628	- -	- -	- -	- -	6	5	305	6
LT Debt	690	698	750	740	1,235	1,237	1,783	1,785	1,792	1,795	1,788	1,790	1,792	1,496	1,792
Total Debt/EBITDA	1.72	1.36	2.33	2.17	2.8	2.51	3.18	2.19	2.1	2.06	1.95	1.81	1.72	1.65	1.56
Net Debt/EBITDA	-1.56	1.11	1.76	1.86	2.46	2.2	2.57	1.75	1.5	1.6	1.71	1.43	1.48	1.45	1.28
Total Debt/EBIT	2	1.53	2.6	2.41	3.09	2.72	3.41	2.33	2.22	2.18	2.06	1.9	1.8	1.7	1.6
Net Debt/EBIT	-1.81	1.24	1.96	2.07	2.71	2.38	2.75	1.86	1.59	1.69	1.8	1.5	1.55	1.5	1.32
EBITDA to Interest Expense	2.72	10.2	7.88	7.3	6.33	6.61	5.69	7.33	9.41	9.66	10.98	13.15	13.87	14.54	14.96
EBITDA-CapEx/Interest Expense	1.41	9.15	7	6.85	5.94	5.11	5.32	7	8.96	9.18	10.34	12.78	13.27	14.17	14.67
EBIT to Interest Expense	2.34	9.11	7.07	6.56	5.74	6.09	5.32	6.89	8.9	9.14	10.41	12.52	13.29	14.05	14.56
Interest Expense	147	50	75	86	106	113	133	111	91	90	83	75	75	75	77
Common Equity/Total Assets	-4.75	-0.45	-15.92	-46.47	-45.4	-51.43	-42.85	-72.37	-80.37	-78.68	-63.54	-90.12	-90.39	-139.2	-162.47
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	114.64	101.35	78.91	155.07	154.57	185.66	155.02	446.74	593.36	443.22	338.87	768.69	827.9	-956.84	-503.14
Long-Term Debt/Total Assets (%)	37.18	33.82	28.19	38.93	52.4	52.99	60.61	93.24	96.66	101.6	90.14	103.24	102.48	106.4	135.17
Total Debt/Equity (%)	-783.24	-7,482.72	-324.41	-154.03	-174.66	-155.5	-191.24	-128.84	-120.27	-129.14	-141.86	-114.9	-113.69	-92.01	-83.46
Total Debt/Capital (%)	114.64	101.35	144.56	285.09	233.93	280.17	209.6	446.74	593.36	443.22	338.87	771.05	830.25	-1,151.85	-504.77
Total Debt/Total Assets (%)	37.18	33.82	51.64	71.58	79.3	79.97	81.94	93.24	96.66	101.6	90.14	103.55	102.77	128.08	135.61
Net Debt to Equity	707.39	-6,080.42	-244.32	-132.34	-153.3	-136.18	-154.28	-103.04	-85.86	-99.91	-123.93	-90.53	-98.05	-80.98	-68.72
Net Debt/Capital (%)	87.61	101.67	169.29	409.21	287.61	376.37	284.24	3,386.38	-620.55	36,075.04	513.54	-1,004.47	-6,568.22	-436.68	-222.9
EBITDA	401	512	589	628	667	745	758	816	852	871	915	990	1,045	1,095	1,152
EBITDA-CapEx	208	459	523	589	627	575	708	779	812	827	862	963	999	1,067	1,129
Operating Income (Loss)	345	457	528	564	606	687	708	767	806	824	867	943	1,001	1,058	1,121

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.04	2.24	0.85	0.99	1.27	1.18	1.55	1.34	1.26	1.18	1.12	0.88	0.78	0.39	0.44
Current Ratio	2.2	2.36	0.89	1.03	1.31	1.21	1.57	1.39	1.32	1.23	1.18	0.93	0.83	0.43	0.49
Quick Ratio	2.08	2.28	0.88	1.02	1.3	1.2	1.55	1.35	1.28	1.19	1.13	0.89	0.79	0.4	0.45
CFO/Avg Current Liab	0.51	0.79	0.43	0.35	0.46	0.46	0.46	0.56	0.79	0.75	0.78	0.76	0.74	0.66	0.76
Common Equity/Total Assets	-4.75	-0.45	-15.92	-46.47	-45.4	-51.43	-42.85	-72.37	-80.37	-78.68	-63.54	-90.12	-90.39	-139.2	-162.47
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	114.64	101.35	78.91	155.07	154.57	185.66	155.02	446.74	593.36	443.22	338.87	768.69	827.9	-956.84	-503.14
Long-Term Debt/Total Assets (%)	37.18	33.82	28.19	38.93	52.4	52.99	60.61	93.24	96.66	101.6	90.14	103.24	102.48	106.4	135.17
Total Debt/Equity (%)	-783.24	-7,482.72	-324.41	-154.03	-174.66	-155.5	-191.24	-128.84	-120.27	-129.14	-141.86	-114.9	-113.69	-92.01	-83.46
Total Debt/Capital (%)	114.64	101.35	144.56	285.09	233.93	280.17	209.6	446.74	593.36	443.22	338.87	771.05	830.25	-1,151.85	-504.77
Total Debt/Total Assets (%)	37.18	33.82	51.64	71.58	79.3	79.97	81.94	93.24	96.66	101.6	90.14	103.55	102.77	128.08	135.61
CFO/Total Liabilities	17.28	25.95	18.79	21.58	19.54	19.6	16.73	21.14	22.54	23.13	24.88	25.22	25.64	26.83	31.35
CFO/CapEx	1.74	10.14	8.83	15.28	16.48	4.09	14.2	18.86	18.7	16.83	15.23	30.33	18.64	32.12	47.86
Altman's Z-Score	-12.36	-10.39	-7.9	-11.35	-8.07	-8.81	-5.77	-8.26	-7.31	-6.59	-4	-6.12	-5.38	-7.77	-6.74

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	51.73	66.05	76.87	74.61	81.22	88.92	128.3	218.13	326.14	410.33	267.07	247.81	238.9	261.75	249.11
Days Sales Outstanding	7.06	5.53	4.75	4.89	4.49	4.1	2.84	1.67	1.12	0.89	1.37	1.47	1.53	1.39	1.47
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	9.98	7.83	7.73	6.96	7.33	9.27	12.9	10.2	8.39	12.76	17.99	21.35	17.7	16.57	16.09
Accounts Payable Turnover Days	36.58	46.61	47.19	52.47	49.82	39.36	28.3	35.77	43.53	28.61	20.29	17.1	20.63	22.03	22.68
Cash Conversion Cycle	-29.53	-41.08	-42.45	-47.58	-45.33	-35.25	-25.45	-34.1	-42.41	-27.72	-18.93	-15.62	-19.1	-20.63	-21.22
Inventory to Cash Days	7.06	5.53	4.75	4.89	4.49	4.1	2.84	1.67	1.12	0.89	1.37	1.47	1.53	1.39	1.47
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	5,695	5,955	7,994	6,752	9,616	7,842	11,168	17,800	22,489	24,555	28,052	21,633	20,864	19,661	22,327
- Cash & Cash Equivalents	1,313	131	339	192	229	232	466	357	508	401	224	374	240	207	308
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	690	698	1,374	1,361	1,870	1,867	2,410	1,785	1,792	1,795	1,788	1,795	1,798	1,802	1,798
Enterprise Value	5,038	5,096	7,645	6,688	9,570	7,911	11,164	18,316	23,063	25,183	28,634	22,447	21,735	20,863	23,545
Total Capital	602	688	950	477	799	666	1,150	400	302	405	528	233	216	-156	-356
Total Debt/Capital (%)	114.64	101.35	144.56	285.09	233.93	280.17	209.6	446.74	593.36	443.22	338.87	771.05	830.25	-1,151.85	-504.77
Total Debt / EV	0.14	0.14	0.18	0.2	0.2	0.24	0.22	0.1	0.08	0.07	0.06	0.08	0.08	0.09	0.08
EV/Sales	6.53	5.83	7.92	6.62	9.03	6.93	9.58	15.08	18.72	19.91	21.57	15.75	14.56	13.4	14.21
EV/EBITDA	12.58	9.95	12.98	10.65	14.34	10.62	14.74	22.45	27.05	28.93	31.3	22.67	20.8	19.05	20.43
EV/EBIT	14.61	11.14	14.47	11.85	15.79	11.52	15.77	23.87	28.61	30.55	33.03	23.8	21.72	19.72	21
EV/Cash Flow to Firm	11.42	8.85	11.44	10.07	12.74	10.16	13.88	23.28	27.89	30.41	32.15	25.26	23.71	21.72	20.46
EV/Free Cash Flow to Firm	7.95	8.11	10.41	9.51	12.09	8.35	13.07	22.24	26.59	28.9	30.34	24.5	22.58	21.1	20.07
Diluted Market Cap	5,961	6,363	9,313	8,031	11,622	9,800	14,211	18,189	22,923	24,950	28,470	22,188	21,317	20,323	22,789
Diluted Enterprise Value	5,338	6,930	10,348	9,200	13,263	11,435	16,155	19,617	24,207	26,345	30,035	23,609	22,874	21,918	24,279
EV per Share	31.6	33.22	57.17	56.46	86.94	76.74	114.39	152.58	197.6	221.94	259.09	213.18	214.56	219.61	256.2
TTM Sales	772	874	965	1,010	1,059	1,142	1,165	1,215	1,232	1,265	1,328	1,425	1,493	1,557	1,657
TTM EBITDA	401	512	589	628	667	745	758	816	852	871	915	990	1,045	1,095	1,152
TTM Operating Income	345	457	528	564	606	687	708	767	806	824	867	943	1,001	1,058	1,121
TTM Cash Flow to Firm	441	576	669	664	751	778	804	787	827	828	891	889	917	960	1,151
TTM Free Cash Flow to Firm	634	629	734	703	792	948	854	824	867	871	944	916	963	989	1,173

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	11.28	10.77	14.44	12.54	16.35	11.36	18.89	24.76	28.86	32.25	33.1	25.84	23.7	21.84	20.46
EV/EBIT	14.61	11.14	14.47	11.85	15.79	11.52	15.77	23.87	28.61	30.55	33.03	23.8	21.72	19.72	21
Enterprise Value	5,038	5,096	7,645	6,688	9,570	7,911	11,164	18,316	23,063	25,183	28,634	22,447	21,735	20,863	23,545
Low Price	27	32.81	37.55	46.45	53.48	70.26	76.45	105.4	142.37	148.77	184.6	155.25	188.44	167.05	203.66
EV/Sales	6.53	5.83	7.92	6.62	9.03	6.93	9.58	15.08	18.72	19.91	21.57	15.75	14.56	13.4	14.21
EV/EBITDA	12.58	9.95	12.98	10.65	14.34	10.62	14.74	22.45	27.05	28.93	31.3	22.67	20.8	19.05	20.43
Price/Earnings	41.35	19.04	15.88	20.33	26.58	18.47	25.11	28.88	37.29	30.55	36.23	32.9	26.05	25.84	27.51
Price/Earnings Average	38.7	20.28	12.87	19.45	21.08	19.87	21.17	26.67	36.88	28.79	30.88	31.14	26.63	23.19	29.17
Price/Earnings High	43.68	24.6	15.91	22.46	28.58	22.34	25.95	34.43	42.93	31.25	36.69	40.66	29.05	26.17	35.17
Price/Earnings Low	31.25	16.09	9.97	16.57	16.27	17.06	16.77	20.53	27.56	21.01	26.35	24.86	23.83	20.86	23.06
Price/Book Value	-64.63	-638.71	-18.87	-7.64	-8.98	-6.53	-8.86	-12.85	-15.09	-17.66	-22.25	-13.85	-13.2	-10.04	-10.36
Price/Book Value Average	-60.5	-680.37	-15.3	-7.31	-7.13	-7.03	-7.47	-11.86	-14.92	-16.64	-18.97	-13.11	-13.49	-9.01	-10.99
Price/Book Value High	-68.27	-825.12	-18.91	-8.44	-9.66	-7.9	-9.16	-15.31	-17.37	-18.06	-22.54	-17.11	-14.72	-10.17	-13.25
Price/Book Value Low	-48.85	-539.83	-11.86	-6.23	-5.5	-6.03	-5.92	-9.13	-11.15	-12.14	-16.19	-10.46	-12.07	-8.11	-8.69
Price/Tangible Book Value	-40.12	-96.28	-16.79	-7.21	-8.55	-5.61	-7.66	-11.24	-13.33	-15.47	-19.24	-12.29	-11.73	-9.12	-9.49
Price/Tangible Book Value Average	-37.55	-102.56	-13.61	-6.9	-6.78	-6.03	-6.46	-10.38	-13.18	-14.57	-16.4	-11.64	-12	-8.19	-10.06
Price/Tangible Book Value High	-42.37	-124.38	-16.82	-7.97	-9.19	-6.78	-7.92	-13.4	-15.34	-15.82	-19.48	-15.19	-13.08	-9.24	-12.14
Price/Tangible Book Value Low	-30.32	-81.37	-10.55	-5.88	-5.23	-5.18	-5.12	-7.99	-9.85	-10.63	-13.99	-9.29	-10.73	-7.36	-7.96
Price/Sales	7.65	6.97	8.96	7.15	9.41	7.13	9.85	13.85	18.54	19.68	21.42	15.56	14.26	13.04	13.71
Price/Sales Average	7.16	7.43	7.26	6.84	7.47	7.66	8.31	12.79	18.33	18.54	18.26	14.73	14.58	11.7	14.54
Price/Sales High	8.08	9.01	8.97	7.9	10.12	8.62	10.18	16.51	21.34	20.13	21.69	19.23	15.91	13.2	17.53
Price/Sales Low	5.79	5.89	5.63	5.83	5.76	6.58	6.58	9.84	13.7	13.53	15.58	11.76	13.05	10.52	11.49
Price/Cash Flow	17.59	11.33	14.92	12.02	14.89	11.75	16.34	24.11	30.29	34.1	35.22	26.67	24.94	22.49	20.82
Price/Cash Flow Average	16.46	12.07	12.09	11.5	11.81	12.63	13.77	22.27	29.95	32.13	30.03	25.25	25.5	20.19	22.07
Price/Cash Flow High	18.58	14.64	14.95	13.28	16.01	14.2	16.89	28.74	34.86	34.87	35.67	32.96	27.82	22.78	26.62
Price/Cash Flow Low	13.3	9.58	9.37	9.79	9.11	10.85	10.91	17.14	22.38	23.44	25.62	20.16	22.82	18.16	17.45
Price/Free Cash Flow Average	10.56	11.48	11.71	12	12.97	12.22	15.93	22.86	28.54	30.39	28.21	24.46	24.23	19.6	21.69
Price/Free Cash Flow High	11.91	13.92	14.47	13.85	17.59	13.74	19.53	29.51	33.22	32.98	33.52	31.94	26.43	22.12	26.16
Price/Free Cash Flow Low	8.52	9.1	9.07	10.22	10.01	10.49	12.62	17.6	21.33	22.17	24.07	19.53	21.68	17.63	17.15
EV/Sales Average	6.1	7.91	7.79	7.55	8.75	8.82	9.75	14.7	19.1	19.39	19.19	15.37	15.33	12.35	15.19
EV/Sales High	6.98	9.45	9.37	8.54	11.31	9.73	11.58	18.64	22.06	20.95	22.58	19.76	16.63	13.81	18.13
EV/Sales Low	4.77	6.41	6.28	6.6	7.11	7.77	8.07	11.59	14.53	14.45	16.55	12.47	13.83	11.21	12.2
EV/EBITDA Average	11.75	13.49	12.76	12.15	13.89	13.52	14.99	21.9	27.59	28.18	27.85	22.12	21.91	17.57	21.84
EV/EBITDA High	13.46	16.13	15.36	13.73	17.95	14.93	17.8	27.76	31.87	30.45	32.77	28.44	23.77	19.64	26.07
EV/EBITDA Low	9.19	10.93	10.28	10.62	11.28	11.92	12.41	17.26	21	20.99	24.01	17.95	19.76	15.95	17.54
EV/EBIT Average	13.65	15.11	14.23	13.52	15.3	14.67	16.05	23.28	29.18	29.76	29.39	23.22	22.88	18.18	22.44
EV/EBIT High	15.63	18.06	17.12	15.28	19.77	16.19	19.06	29.51	33.7	32.16	34.58	29.85	24.81	20.32	26.79
EV/EBIT Low	10.67	12.24	11.46	11.82	12.42	12.93	13.29	18.35	22.21	22.17	25.34	18.84	20.63	16.5	18.03
Last Price	35.72	38.82	59.78	57	87.36	76.07	114.44	148.29	192.68	216.4	253.82	205.44	205.96	206.96	242.95
High Price	37.73	50.15	59.89	62.96	93.94	91.99	118.28	176.76	221.78	221.3	257.03	253.89	229.72	209.61	310.6
Enterprise Value Average	4,707	6,910	7,516	7,630	9,270	10,069	11,360	17,866	23,522	24,529	25,477	21,899	22,891	19,241	25,160
Enterprise Value High	5,392	8,259	9,044	8,627	11,981	11,118	13,487	22,645	27,169	26,505	29,971	28,156	24,828	21,508	30,034
Enterprise Value Low	3,681	5,600	6,056	6,671	7,528	8,878	9,405	14,080	17,901	18,275	21,967	17,769	20,646	17,465	20,206

Shares Outstanding	159	153	134	118	110	103	98	120	117	113	111	105	101	95	92
Diluted Weighted Avg Shares	167	164	156	141	133	129	124	123	119	115	112	108	104	98	94
Basic Weighted Avg Shares	165	157	145	127	114	107	100	113	119	115	112	108	103	98	94
Revenue per Share	4.67	5.57	6.67	7.97	9.28	10.67	11.61	10.71	10.39	10.99	11.85	13.21	14.44	15.88	17.72
EBITDA per Share	2.42	3.26	4.07	4.96	5.85	6.96	7.55	7.19	7.19	7.57	8.17	9.18	10.1	11.16	12.32
Operating Income per Share	2.09	2.91	3.65	4.45	5.31	6.42	7.05	6.76	6.8	7.16	7.74	8.74	9.68	10.79	11.99
Basic EPS, GAAP	0.86	2.04	3.77	2.8	3.29	4.12	4.56	5.13	5.17	7.08	7.01	6.24	7.91	8.01	8.83
Basic EPS from Cont Ops	0.84	1.99	3.77	2.8	3.29	4.12	4.56	5.13	5.17	7.08	7.01	6.24	7.91	8.01	8.83
Diluted EPS, GAAP	0.86	1.95	3.49	2.52	2.82	3.42	3.68	4.75	5.15	7.07	7	6.24	7.9	8	8.8
Diluted EPS from Cont Ops	0.83	1.91	3.49	2.52	2.82	3.42	3.68	4.75	5.15	7.07	7	6.24	7.9	8	8.8
Dividend per Share	2.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.3
Cash Flow per Share	2.03	3.43	4.01	4.74	5.87	6.48	7	6.15	6.36	6.35	7.21	7.7	8.26	9.2	11.67
Free Cash Flow per Basic Share	0.87	3.09	3.55	4.43	5.51	4.89	6.51	5.82	6.02	5.97	6.73	7.45	7.81	8.91	11.43
Cash & Equivalents per Share	8.44	10.15	12.89	12.03	17.4	17.44	24.74	10.58	10.44	10.28	10.91	9.31	9.15	6.31	6.32
Book Value per Share	-0.55	-0.06	-3.17	-7.46	-9.72	-11.65	-12.91	-11.54	-12.77	-12.25	-11.41	-14.84	-15.61	-20.61	-23.44
Tangible Book Value per Share	-0.89	-0.4	-3.56	-7.9	-10.22	-13.56	-14.94	-13.19	-14.46	-13.99	-13.19	-16.71	-17.56	-22.69	-25.59

VeriSign, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)