Intrinsic value of NeuStar Cl A - NSR

Previous Close

$33.35

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$33.35

 
Intrinsic value premium content
 
Up/down potential premium content
 
Rating premium content
 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of NSR stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 1.8

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  15.24
  16.10
  14.99
  13.99
  13.09
  12.28
  11.55
  10.90
  10.31
  9.78
  9.30
  8.87
  8.48
  8.13
  7.82
  7.54
  7.29
  7.06
  6.85
  6.67
  6.50
  6.35
  6.21
  6.09
  5.98
  5.89
  5.80
  5.72
  5.65
  5.58
  5.52
Revenue, $m
  1,210
  1,405
  1,615
  1,841
  2,082
  2,338
  2,608
  2,893
  3,191
  3,503
  3,829
  4,168
  4,522
  4,890
  5,272
  5,670
  6,083
  6,512
  6,958
  7,422
  7,905
  8,406
  8,929
  9,473
  10,040
  10,631
  11,247
  11,890
  12,561
  13,262
  13,995
Variable operating expenses, $m
 
  1,008
  1,142
  1,285
  1,438
  1,600
  1,772
  1,952
  2,141
  2,339
  2,546
  2,644
  2,869
  3,102
  3,345
  3,597
  3,859
  4,131
  4,414
  4,709
  5,015
  5,333
  5,664
  6,009
  6,369
  6,744
  7,135
  7,543
  7,969
  8,413
  8,878
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  924
  1,008
  1,142
  1,285
  1,438
  1,600
  1,772
  1,952
  2,141
  2,339
  2,546
  2,644
  2,869
  3,102
  3,345
  3,597
  3,859
  4,131
  4,414
  4,709
  5,015
  5,333
  5,664
  6,009
  6,369
  6,744
  7,135
  7,543
  7,969
  8,413
  8,878
Operating income, $m
  286
  397
  474
  556
  644
  738
  837
  941
  1,050
  1,164
  1,283
  1,524
  1,653
  1,788
  1,928
  2,073
  2,224
  2,381
  2,544
  2,714
  2,890
  3,073
  3,264
  3,463
  3,671
  3,887
  4,112
  4,347
  4,592
  4,849
  5,117
EBITDA, $m
  450
  559
  643
  733
  829
  930
  1,038
  1,151
  1,270
  1,394
  1,523
  1,659
  1,799
  1,946
  2,098
  2,256
  2,420
  2,591
  2,769
  2,953
  3,145
  3,345
  3,553
  3,769
  3,995
  4,230
  4,475
  4,731
  4,998
  5,277
  5,568
Interest expense (income), $m
  38
  27
  33
  40
  47
  55
  64
  72
  82
  92
  102
  112
  124
  135
  147
  160
  173
  186
  200
  215
  230
  246
  262
  279
  297
  316
  335
  355
  376
  398
  421
Earnings before tax, $m
  223
  370
  441
  516
  597
  683
  773
  868
  968
  1,072
  1,181
  1,412
  1,530
  1,653
  1,780
  1,913
  2,051
  2,195
  2,344
  2,499
  2,660
  2,828
  3,002
  3,184
  3,373
  3,571
  3,777
  3,992
  4,216
  4,450
  4,695
Tax expense, $m
  54
  100
  119
  139
  161
  184
  209
  234
  261
  290
  319
  381
  413
  446
  481
  517
  554
  593
  633
  675
  718
  763
  811
  860
  911
  964
  1,020
  1,078
  1,138
  1,202
  1,268
Net income, $m
  169
  270
  322
  377
  436
  498
  564
  634
  707
  783
  862
  1,030
  1,117
  1,206
  1,300
  1,397
  1,497
  1,602
  1,711
  1,824
  1,942
  2,064
  2,192
  2,324
  2,463
  2,607
  2,757
  2,914
  3,078
  3,249
  3,428

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  46
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  2,099
  2,385
  2,743
  3,126
  3,536
  3,970
  4,429
  4,911
  5,418
  5,947
  6,500
  7,077
  7,677
  8,302
  8,951
  9,626
  10,327
  11,056
  11,814
  12,601
  13,420
  14,272
  15,159
  16,083
  17,045
  18,049
  19,095
  20,186
  21,326
  22,516
  23,760
Adjusted assets (=assets-cash), $m
  2,053
  2,385
  2,743
  3,126
  3,536
  3,970
  4,429
  4,911
  5,418
  5,947
  6,500
  7,077
  7,677
  8,302
  8,951
  9,626
  10,327
  11,056
  11,814
  12,601
  13,420
  14,272
  15,159
  16,083
  17,045
  18,049
  19,095
  20,186
  21,326
  22,516
  23,760
Revenue / Adjusted assets
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
  0.589
Average production assets, $m
  623
  639
  735
  838
  948
  1,064
  1,187
  1,316
  1,452
  1,594
  1,742
  1,897
  2,058
  2,225
  2,399
  2,580
  2,768
  2,963
  3,166
  3,377
  3,597
  3,825
  4,063
  4,310
  4,568
  4,837
  5,117
  5,410
  5,715
  6,034
  6,368
Working capital, $m
  -22
  44
  50
  57
  65
  72
  81
  90
  99
  109
  119
  129
  140
  152
  163
  176
  189
  202
  216
  230
  245
  261
  277
  294
  311
  330
  349
  369
  389
  411
  434
Total debt, $m
  808
  944
  1,141
  1,353
  1,578
  1,817
  2,070
  2,336
  2,615
  2,907
  3,212
  3,529
  3,860
  4,204
  4,562
  4,934
  5,320
  5,722
  6,139
  6,573
  7,025
  7,494
  7,983
  8,492
  9,022
  9,575
  10,151
  10,753
  11,381
  12,036
  12,722
Total liabilities, $m
  1,177
  1,314
  1,511
  1,723
  1,948
  2,187
  2,440
  2,706
  2,985
  3,277
  3,582
  3,899
  4,230
  4,574
  4,932
  5,304
  5,690
  6,092
  6,509
  6,943
  7,395
  7,864
  8,353
  8,862
  9,392
  9,945
  10,521
  11,123
  11,751
  12,406
  13,092
Total equity, $m
  921
  1,071
  1,231
  1,404
  1,587
  1,782
  1,988
  2,205
  2,432
  2,670
  2,919
  3,178
  3,447
  3,728
  4,019
  4,322
  4,637
  4,964
  5,304
  5,658
  6,026
  6,408
  6,807
  7,221
  7,653
  8,104
  8,574
  9,064
  9,575
  10,110
  10,668
Total liabilities and equity, $m
  2,098
  2,385
  2,742
  3,127
  3,535
  3,969
  4,428
  4,911
  5,417
  5,947
  6,501
  7,077
  7,677
  8,302
  8,951
  9,626
  10,327
  11,056
  11,813
  12,601
  13,421
  14,272
  15,160
  16,083
  17,045
  18,049
  19,095
  20,187
  21,326
  22,516
  23,760
Debt-to-equity ratio
  0.877
  0.880
  0.930
  0.960
  0.990
  1.020
  1.040
  1.060
  1.080
  1.090
  1.100
  1.110
  1.120
  1.130
  1.140
  1.140
  1.150
  1.150
  1.160
  1.160
  1.170
  1.170
  1.170
  1.180
  1.180
  1.180
  1.180
  1.190
  1.190
  1.190
  1.190
Adjusted equity ratio
  0.426
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449
  0.449

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  169
  270
  322
  377
  436
  498
  564
  634
  707
  783
  862
  1,030
  1,117
  1,206
  1,300
  1,397
  1,497
  1,602
  1,711
  1,824
  1,942
  2,064
  2,192
  2,324
  2,463
  2,607
  2,757
  2,914
  3,078
  3,249
  3,428
Depreciation, amort., depletion, $m
  164
  162
  169
  176
  184
  192
  201
  210
  220
  230
  240
  135
  146
  158
  170
  183
  196
  210
  225
  240
  255
  271
  288
  306
  324
  343
  363
  384
  405
  428
  452
Funds from operations, $m
  251
  432
  491
  553
  620
  691
  765
  844
  926
  1,013
  1,103
  1,165
  1,263
  1,364
  1,470
  1,580
  1,694
  1,812
  1,935
  2,064
  2,197
  2,335
  2,480
  2,630
  2,787
  2,950
  3,120
  3,298
  3,483
  3,677
  3,879
Change in working capital, $m
  -84
  6
  7
  7
  7
  8
  8
  9
  9
  10
  10
  11
  11
  11
  12
  12
  13
  13
  14
  14
  15
  16
  16
  17
  18
  18
  19
  20
  21
  22
  23
Cash from operations, $m
  335
  300
  484
  546
  613
  683
  757
  835
  917
  1,003
  1,093
  1,154
  1,252
  1,353
  1,458
  1,567
  1,681
  1,799
  1,922
  2,049
  2,182
  2,320
  2,464
  2,613
  2,769
  2,931
  3,101
  3,278
  3,462
  3,655
  3,856
Maintenance CAPEX, $m
  0
  -39
  -45
  -52
  -59
  -67
  -75
  -84
  -93
  -103
  -113
  -124
  -135
  -146
  -158
  -170
  -183
  -196
  -210
  -225
  -240
  -255
  -271
  -288
  -306
  -324
  -343
  -363
  -384
  -405
  -428
New CAPEX, $m
  -58
  -89
  -96
  -103
  -110
  -116
  -123
  -129
  -136
  -142
  -148
  -155
  -161
  -167
  -174
  -181
  -188
  -195
  -203
  -211
  -219
  -228
  -238
  -248
  -258
  -269
  -280
  -293
  -305
  -319
  -333
Cash from investing activities, $m
  -58
  -128
  -141
  -155
  -169
  -183
  -198
  -213
  -229
  -245
  -261
  -279
  -296
  -313
  -332
  -351
  -371
  -391
  -413
  -436
  -459
  -483
  -509
  -536
  -564
  -593
  -623
  -656
  -689
  -724
  -761
Free cash flow, $m
  277
  172
  343
  391
  443
  499
  559
  622
  688
  758
  831
  876
  956
  1,040
  1,126
  1,216
  1,310
  1,407
  1,509
  1,614
  1,723
  1,836
  1,955
  2,077
  2,205
  2,339
  2,477
  2,622
  2,773
  2,931
  3,095
Issuance/(repayment) of debt, $m
  -302
  182
  197
  211
  226
  239
  253
  266
  279
  292
  305
  318
  331
  344
  358
  372
  386
  402
  417
  434
  451
  470
  489
  509
  530
  553
  576
  602
  628
  656
  685
Issuance/(repurchase) of shares, $m
  -11
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -322
  182
  197
  211
  226
  239
  253
  266
  279
  292
  305
  318
  331
  344
  358
  372
  386
  402
  417
  434
  451
  470
  489
  509
  530
  553
  576
  602
  628
  656
  685
Total cash flow (excl. dividends), $m
  -43
  354
  540
  603
  669
  739
  811
  888
  967
  1,050
  1,136
  1,194
  1,287
  1,384
  1,484
  1,588
  1,696
  1,809
  1,926
  2,048
  2,174
  2,306
  2,443
  2,586
  2,736
  2,891
  3,054
  3,224
  3,401
  3,587
  3,780
Retained Cash Flow (-), $m
  -197
  -150
  -161
  -172
  -184
  -195
  -206
  -217
  -227
  -238
  -248
  -259
  -270
  -280
  -292
  -303
  -315
  -327
  -340
  -354
  -368
  -383
  -398
  -415
  -432
  -450
  -470
  -490
  -512
  -534
  -558
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  204
  380
  430
  485
  544
  606
  671
  740
  812
  888
  935
  1,018
  1,103
  1,192
  1,285
  1,382
  1,482
  1,586
  1,694
  1,806
  1,923
  2,045
  2,172
  2,304
  2,441
  2,584
  2,734
  2,889
  3,052
  3,222
Discount rate, %
 
  5.90
  6.20
  6.50
  6.83
  7.17
  7.53
  7.91
  8.30
  8.72
  9.15
  9.61
  10.09
  10.60
  11.13
  11.68
  12.27
  12.88
  13.52
  14.20
  14.91
  15.65
  16.44
  17.26
  18.12
  19.03
  19.98
  20.98
  22.03
  23.13
  24.29
PV of cash for distribution, $m
 
  193
  337
  356
  372
  384
  392
  394
  391
  383
  370
  341
  321
  298
  272
  245
  217
  189
  162
  136
  112
  91
  72
  56
  42
  31
  23
  16
  11
  7
  5
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

NeuStar, Inc. provides hard-to-replicate data sets and proprietary analytics worldwide. Its proprietary, cloud-based platforms and data sets offer informative, real-time analytics, which enable clients to make actionable, data-driven decisions. The company provides marketing services, including customer intelligence services that offer authoritative, cloud-based solutions to identify, verify, and segment existing and potential customers in real-time for marketing initiatives, and for fraud and risk mitigation; activation services, which enable online display ad targeting for prospect audiences and customers; and media intelligence platform that enables marketers to plan and allocate their marketing spend across sales channels and media platforms. It also offers security services, such as domain name systems solutions to protect client's Internet ecosystem and defend standard transmission control protocol based applications, including Websites, email servers, application programming interfaces, and databases; cloud-based distributed denial of service protection services that help its clients reduce risk, downtime, and revenue loss from cyber-attacks; and authoritative registries of Internet domain names for the .biz, .us, .co, .au, and .travel top-level domains, as well as international registry gateways and back-end support for generic top-level domains. In addition, it provides data services, such as carrier provisioning, caller authentication, common short codes, and user authentication and rights management; and number portability administration center services comprising dynamic routing of calls and text messages among communications service providers in the United States, and related connection services and system enhancements. The company serves clients in the communications, financial services, media and advertising, retail and e-commerce, Internet, and technology industries. NeuStar, Inc. was founded in 1996 and is headquartered in Sterling, Virginia.

FINANCIAL RATIOS  of  NeuStar Cl A (NSR)

Valuation Ratios
P/E Ratio 10.8
Price to Sales 1.5
Price to Book 2
Price to Tangible Book
Price to Cash Flow 5.5
Price to Free Cash Flow 6.6
Growth Rates
Sales Growth Rate 15.2%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 81.3%
Cap. Spend. - 3 Yr. Gr. Rate 1.8%
Financial Strength
Quick Ratio 0
Current Ratio 0
LT Debt to Equity 76.3%
Total Debt to Equity 87.7%
Interest Coverage 7
Management Effectiveness
Return On Assets 9.2%
Ret/ On Assets - 3 Yr. Avg. 9.8%
Return On Total Capital 9.5%
Ret/ On T. Cap. - 3 Yr. Avg. 11%
Return On Equity 20.5%
Return On Equity - 3 Yr. Avg. 24.6%
Asset Turnover 0.6
Profitability Ratios
Gross Margin 69.5%
Gross Margin - 3 Yr. Avg. 72.2%
EBITDA Margin 35.1%
EBITDA Margin - 3 Yr. Avg. 37%
Operating Margin 23.6%
Oper. Margin - 3 Yr. Avg. 25.9%
Pre-Tax Margin 18.4%
Pre-Tax Margin - 3 Yr. Avg. 22.4%
Net Profit Margin 14%
Net Profit Margin - 3 Yr. Avg. 15.9%
Effective Tax Rate 24.2%
Eff/ Tax Rate - 3 Yr. Avg. 28.6%
Payout Ratio 0%

NSR stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the NSR stock intrinsic value calculation we used $1210 million for the last fiscal year's total revenue generated by NeuStar Cl A. The default revenue input number comes from 2016 income statement of NeuStar Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our NSR stock valuation model: a) initial revenue growth rate of 16.1% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 5.9%, whose default value for NSR is calculated based on our internal credit rating of NeuStar Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of NeuStar Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of NSR stock the variable cost ratio is equal to 73.1%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for NSR stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for NeuStar Cl A.

Corporate tax rate of 27% is the nominal tax rate for NeuStar Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the NSR stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for NSR are equal to 45.5%.

Life of production assets of 14.1 years is the average useful life of capital assets used in NeuStar Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for NSR is equal to 3.1%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $921 million for NeuStar Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 54.354 million for NeuStar Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of NeuStar Cl A at the current share price and the inputted number of shares is $1.8 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
VRSN VeriSign 93.52 prem.  prem.
AKAM Akamai Technol 50.02 prem.  prem.
LVLT Level 3 Commun 59.87 prem.  prem.
ACXM Acxiom 26.21 prem.  prem.
ORCL Oracle 50.30 prem.  prem.
HCHC HC2 Holdings 5.56 prem.  prem.
SNCR Synchronoss Te 12.18 prem.  prem.
ADBE Adobe Systems 143.69 prem.  prem.

COMPANY NEWS

▶ NeuStar, Inc. Value Analysis (NYSE:NSR) : June 16, 2017   [Jun-16-17 04:57PM  Capital Cube]
▶ 6 Cheap Stocks With Growing Earnings   [02:20PM  GuruFocus.com]
▶ Pinterest Selects Neustar as a New Measurement Partner   [Jun-14-17 07:05AM  Business Wire]
▶ NeuStar mulls next steps after losing court bid to retain $500M annual contract   [May-30-17 03:25PM  American City Business Journals]
▶ Neustar Appoints Sai Huda to Oversee Risk Solutions   [May-22-17 08:00AM  Business Wire]
▶ Neustar Reports Results for First Quarter 2017   [May-04-17 04:15PM  Business Wire]
▶ 8 Undervalued Stocks With Growing Book Values   [May-03-17 03:23PM  GuruFocus.com]
▶ The 2017 DDoS tsunami will cost companies millions   [May-02-17 09:52AM  TechRepublic]
▶ These Greater Washington companies may be most affected by Trump's tax reform   [Apr-26-17 03:39PM  American City Business Journals]
▶ NeuStar, Inc. Value Analysis (NYSE:NSR) : April 13, 2017   [Apr-13-17 12:56PM  Capital Cube]
▶ Neustar Unlocks Cloud Security Channel for Select Partners   [Apr-12-17 09:00AM  Business Wire]
▶ NeuStar shareholders approve $2.9B purchase by private equity group   [09:27AM  American City Business Journals]
▶ SEC Punishes Company Over Restricting Would-Be Whistleblowers   [03:48PM  at The Wall Street Journal]
▶ What Happened in the Stock Market Today   [09:05AM  at Motley Fool]
▶ Neustar to Be Taken Private by Golden Gate Capital   [12:29PM  at The Wall Street Journal]
▶ Why Shares of NeuStar Inc. Surged Today   [11:35AM  at Motley Fool]
▶ Tale Of Two Types Of Quant Strategies   [Dec-12-16 05:44PM  at Forbes]
▶ Is Neustar Inc (NSR) A Good Stock To Buy?   [Dec-09-16 11:53AM  at Insider Monkey]
Stock chart of NSR Financial statements of NSR Annual reports of NSR
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.