Intrinsic value of Verisk Analytics - VRSK

Previous Close

$80.55

  Intrinsic Value

$38.33

stock screener

  Rating & Target

str. sell

-52%

  Value-price divergence*

-56%

Previous close

$80.55

 
Intrinsic value

$38.33

 
Up/down potential

-52%

 
Rating

str. sell

 
Value-price divergence*

-56%

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

We calculate the intrinsic value of VRSK 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 13.5

 

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, %
  13.29
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  1,995
  2,035
  2,082
  2,135
  2,195
  2,262
  2,335
  2,414
  2,500
  2,593
  2,693
  2,799
  2,913
  3,034
  3,162
  3,299
  3,443
  3,596
  3,758
  3,929
  4,110
  4,300
  4,501
  4,713
  4,936
  5,171
  5,418
  5,679
  5,953
  6,241
  6,544
Variable operating expenses, $m
 
  1,216
  1,238
  1,263
  1,291
  1,323
  1,357
  1,394
  1,435
  1,479
  1,525
  1,318
  1,371
  1,428
  1,489
  1,553
  1,621
  1,693
  1,769
  1,850
  1,935
  2,024
  2,119
  2,219
  2,324
  2,434
  2,551
  2,673
  2,802
  2,938
  3,081
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
  1,228
  1,216
  1,238
  1,263
  1,291
  1,323
  1,357
  1,394
  1,435
  1,479
  1,525
  1,318
  1,371
  1,428
  1,489
  1,553
  1,621
  1,693
  1,769
  1,850
  1,935
  2,024
  2,119
  2,219
  2,324
  2,434
  2,551
  2,673
  2,802
  2,938
  3,081
Operating income, $m
  768
  819
  844
  872
  904
  939
  978
  1,020
  1,065
  1,115
  1,167
  1,481
  1,541
  1,606
  1,674
  1,746
  1,822
  1,903
  1,989
  2,079
  2,175
  2,276
  2,382
  2,494
  2,612
  2,737
  2,867
  3,005
  3,150
  3,303
  3,463
EBITDA, $m
  992
  1,159
  1,186
  1,216
  1,250
  1,288
  1,330
  1,375
  1,424
  1,477
  1,533
  1,594
  1,659
  1,728
  1,801
  1,879
  1,961
  2,048
  2,140
  2,238
  2,340
  2,449
  2,563
  2,684
  2,811
  2,945
  3,086
  3,234
  3,390
  3,554
  3,727
Interest expense (income), $m
  117
  96
  99
  102
  105
  109
  114
  119
  124
  130
  136
  143
  150
  158
  166
  174
  184
  193
  204
  214
  226
  238
  251
  264
  279
  294
  309
  326
  344
  362
  381
Earnings before tax, $m
  654
  723
  745
  770
  799
  830
  864
  901
  941
  985
  1,031
  1,339
  1,392
  1,448
  1,508
  1,571
  1,639
  1,710
  1,785
  1,865
  1,949
  2,038
  2,131
  2,230
  2,333
  2,443
  2,558
  2,679
  2,807
  2,941
  3,082
Tax expense, $m
  202
  195
  201
  208
  216
  224
  233
  243
  254
  266
  278
  361
  376
  391
  407
  424
  442
  462
  482
  504
  526
  550
  575
  602
  630
  660
  691
  723
  758
  794
  832
Net income, $m
  591
  528
  544
  562
  583
  606
  631
  658
  687
  719
  753
  977
  1,016
  1,057
  1,101
  1,147
  1,196
  1,248
  1,303
  1,361
  1,423
  1,487
  1,556
  1,628
  1,703
  1,783
  1,867
  1,956
  2,049
  2,147
  2,250

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  139
  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
  4,631
  4,583
  4,689
  4,809
  4,944
  5,094
  5,259
  5,438
  5,632
  5,840
  6,065
  6,304
  6,560
  6,833
  7,122
  7,429
  7,755
  8,100
  8,464
  8,849
  9,256
  9,685
  10,137
  10,614
  11,117
  11,646
  12,203
  12,790
  13,407
  14,056
  14,739
Adjusted assets (=assets-cash), $m
  4,492
  4,583
  4,689
  4,809
  4,944
  5,094
  5,259
  5,438
  5,632
  5,840
  6,065
  6,304
  6,560
  6,833
  7,122
  7,429
  7,755
  8,100
  8,464
  8,849
  9,256
  9,685
  10,137
  10,614
  11,117
  11,646
  12,203
  12,790
  13,407
  14,056
  14,739
Revenue / Adjusted assets
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
  0.444
Average production assets, $m
  1,494
  1,524
  1,559
  1,599
  1,644
  1,694
  1,749
  1,808
  1,873
  1,942
  2,017
  2,097
  2,182
  2,272
  2,369
  2,471
  2,579
  2,694
  2,815
  2,943
  3,078
  3,221
  3,371
  3,530
  3,697
  3,873
  4,058
  4,253
  4,459
  4,674
  4,902
Working capital, $m
  -121
  -157
  -160
  -164
  -169
  -174
  -180
  -186
  -193
  -200
  -207
  -216
  -224
  -234
  -243
  -254
  -265
  -277
  -289
  -303
  -316
  -331
  -347
  -363
  -380
  -398
  -417
  -437
  -458
  -481
  -504
Total debt, $m
  2,387
  2,347
  2,422
  2,507
  2,603
  2,710
  2,827
  2,954
  3,092
  3,241
  3,400
  3,570
  3,752
  3,946
  4,152
  4,370
  4,602
  4,847
  5,106
  5,380
  5,669
  5,974
  6,296
  6,635
  6,992
  7,368
  7,764
  8,181
  8,620
  9,082
  9,567
Total liabilities, $m
  3,299
  3,259
  3,334
  3,419
  3,515
  3,622
  3,739
  3,866
  4,004
  4,153
  4,312
  4,482
  4,664
  4,858
  5,064
  5,282
  5,514
  5,759
  6,018
  6,292
  6,581
  6,886
  7,208
  7,547
  7,904
  8,280
  8,676
  9,093
  9,532
  9,994
  10,479
Total equity, $m
  1,332
  1,325
  1,355
  1,390
  1,429
  1,472
  1,520
  1,572
  1,628
  1,688
  1,753
  1,822
  1,896
  1,975
  2,058
  2,147
  2,241
  2,341
  2,446
  2,557
  2,675
  2,799
  2,930
  3,068
  3,213
  3,366
  3,527
  3,696
  3,875
  4,062
  4,260
Total liabilities and equity, $m
  4,631
  4,584
  4,689
  4,809
  4,944
  5,094
  5,259
  5,438
  5,632
  5,841
  6,065
  6,304
  6,560
  6,833
  7,122
  7,429
  7,755
  8,100
  8,464
  8,849
  9,256
  9,685
  10,138
  10,615
  11,117
  11,646
  12,203
  12,789
  13,407
  14,056
  14,739
Debt-to-equity ratio
  1.792
  1.770
  1.790
  1.800
  1.820
  1.840
  1.860
  1.880
  1.900
  1.920
  1.940
  1.960
  1.980
  2.000
  2.020
  2.040
  2.050
  2.070
  2.090
  2.100
  2.120
  2.130
  2.150
  2.160
  2.180
  2.190
  2.200
  2.210
  2.220
  2.240
  2.250
Adjusted equity ratio
  0.266
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289
  0.289

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  591
  528
  544
  562
  583
  606
  631
  658
  687
  719
  753
  977
  1,016
  1,057
  1,101
  1,147
  1,196
  1,248
  1,303
  1,361
  1,423
  1,487
  1,556
  1,628
  1,703
  1,783
  1,867
  1,956
  2,049
  2,147
  2,250
Depreciation, amort., depletion, $m
  224
  340
  342
  344
  346
  349
  352
  355
  358
  362
  366
  113
  117
  122
  127
  133
  139
  145
  151
  158
  165
  173
  181
  190
  199
  208
  218
  229
  240
  251
  264
Funds from operations, $m
  507
  868
  886
  906
  929
  955
  983
  1,013
  1,046
  1,081
  1,119
  1,090
  1,133
  1,179
  1,228
  1,280
  1,335
  1,393
  1,455
  1,520
  1,588
  1,661
  1,737
  1,817
  1,902
  1,992
  2,086
  2,184
  2,289
  2,398
  2,513
Change in working capital, $m
  -39
  -3
  -4
  -4
  -5
  -5
  -6
  -6
  -7
  -7
  -8
  -8
  -9
  -9
  -10
  -11
  -11
  -12
  -12
  -13
  -14
  -15
  -15
  -16
  -17
  -18
  -19
  -20
  -21
  -22
  -23
Cash from operations, $m
  546
  769
  889
  910
  934
  960
  988
  1,019
  1,052
  1,088
  1,127
  1,098
  1,142
  1,188
  1,238
  1,290
  1,346
  1,405
  1,467
  1,533
  1,602
  1,675
  1,752
  1,834
  1,919
  2,010
  2,105
  2,205
  2,310
  2,420
  2,537
Maintenance CAPEX, $m
  0
  -80
  -82
  -84
  -86
  -88
  -91
  -94
  -97
  -101
  -104
  -108
  -113
  -117
  -122
  -127
  -133
  -139
  -145
  -151
  -158
  -165
  -173
  -181
  -190
  -199
  -208
  -218
  -229
  -240
  -251
New CAPEX, $m
  -157
  -31
  -35
  -40
  -45
  -50
  -55
  -60
  -64
  -69
  -75
  -80
  -85
  -91
  -96
  -102
  -108
  -115
  -121
  -128
  -135
  -143
  -150
  -159
  -167
  -176
  -185
  -195
  -205
  -216
  -227
Cash from investing activities, $m
  493
  -111
  -117
  -124
  -131
  -138
  -146
  -154
  -161
  -170
  -179
  -188
  -198
  -208
  -218
  -229
  -241
  -254
  -266
  -279
  -293
  -308
  -323
  -340
  -357
  -375
  -393
  -413
  -434
  -456
  -478
Free cash flow, $m
  1,039
  658
  772
  786
  803
  822
  842
  865
  891
  918
  948
  910
  944
  981
  1,019
  1,061
  1,105
  1,152
  1,201
  1,253
  1,309
  1,367
  1,429
  1,494
  1,563
  1,635
  1,711
  1,791
  1,876
  1,965
  2,058
Issuance/(repayment) of debt, $m
  -770
  67
  75
  86
  96
  107
  117
  127
  138
  148
  159
  170
  182
  194
  206
  218
  231
  245
  259
  274
  289
  305
  322
  339
  357
  376
  396
  417
  439
  462
  486
Issuance/(repurchase) of shares, $m
  -286
  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  
  -1,033
  67
  75
  86
  96
  107
  117
  127
  138
  148
  159
  170
  182
  194
  206
  218
  231
  245
  259
  274
  289
  305
  322
  339
  357
  376
  396
  417
  439
  462
  486
Total cash flow (excl. dividends), $m
  -3
  725
  847
  872
  899
  928
  959
  993
  1,028
  1,067
  1,107
  1,080
  1,126
  1,174
  1,225
  1,279
  1,336
  1,397
  1,460
  1,527
  1,598
  1,672
  1,750
  1,833
  1,920
  2,011
  2,107
  2,208
  2,315
  2,426
  2,544
Retained Cash Flow (-), $m
  40
  -25
  -30
  -35
  -39
  -43
  -48
  -52
  -56
  -60
  -65
  -69
  -74
  -79
  -84
  -89
  -94
  -100
  -105
  -111
  -118
  -124
  -131
  -138
  -145
  -153
  -161
  -170
  -178
  -188
  -197
Prev. year cash balance distribution, $m
 
  32
  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
 
  733
  817
  837
  860
  885
  912
  941
  972
  1,006
  1,042
  1,011
  1,052
  1,096
  1,142
  1,191
  1,242
  1,297
  1,355
  1,416
  1,480
  1,548
  1,620
  1,695
  1,775
  1,858
  1,946
  2,039
  2,136
  2,239
  2,346
Discount rate, %
 
  8.40
  8.82
  9.26
  9.72
  10.21
  10.72
  11.26
  11.82
  12.41
  13.03
  13.68
  14.37
  15.09
  15.84
  16.63
  17.46
  18.34
  19.25
  20.22
  21.23
  22.29
  23.40
  24.57
  25.80
  27.09
  28.45
  29.87
  31.36
  32.93
  34.58
PV of cash for distribution, $m
 
  676
  690
  642
  593
  544
  495
  446
  398
  351
  306
  247
  210
  176
  146
  118
  95
  74
  57
  43
  32
  23
  16
  11
  7
  5
  3
  2
  1
  1
  0
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

Verisk Analytics, Inc. provides data analytics solutions for customers in the insurance, natural resources, healthcare, financial services, and risk management markets in the United States and internationally. The company’s Risk Assessment segment offers solutions to property and casualty (P&C) insurance customers and focuses on prediction of loss, and selection and pricing of risk. Its solutions include industry-standard insurance programs that help P&C insurers in defining coverage and issue policies; actuarial services to help its customers analyze and price their risks; and customized services that include assisting with the development of independent insurance programs, analysis of their own underwriting experience, development of classification systems and rating plans, and other business decisions, as well as supplies information to various customers in other markets. This segment’s solutions also comprise property-specific rating and underwriting information on individual properties and communities to evaluate and price personal and commercial property insurance, as well as business owners, commercial auto and general liability insurance, and workers compensation coverages. Its Decision Analytics segment develops predictive models to forecast scenarios, and produce standard and customized analytics for predicting loss, selecting and pricing risk, detecting fraud before and after a loss event, and quantifying losses. It provides fraud-detection tools for the P&C insurance industry; benchmarking, scoring solutions, analytics, and customized services to financial services institutions; data analytics for energy, chemicals, and metals and mining industries; and data and information services that enable enhanced compliance with Environmental Health and Safety, as well as helps businesses and governments to anticipate and manage climate-and weather-related risks. The company was founded in 1971 and is headquartered in Jersey City, New Jersey.

FINANCIAL RATIOS  of  Verisk Analytics (VRSK)

Valuation Ratios
P/E Ratio 22.8
Price to Sales 6.7
Price to Book 10.1
Price to Tangible Book
Price to Cash Flow 24.6
Price to Free Cash Flow 34.6
Growth Rates
Sales Growth Rate 13.3%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -5.4%
Cap. Spend. - 3 Yr. Gr. Rate 1.5%
Financial Strength
Quick Ratio 1
Current Ratio 0
LT Debt to Equity 171.2%
Total Debt to Equity 179.2%
Interest Coverage 7
Management Effectiveness
Return On Assets 13.1%
Ret/ On Assets - 3 Yr. Avg. 15.4%
Return On Total Capital 14.3%
Ret/ On T. Cap. - 3 Yr. Avg. 18%
Return On Equity 43.7%
Return On Equity - 3 Yr. Avg. 71.1%
Asset Turnover 0.4
Profitability Ratios
Gross Margin 64.2%
Gross Margin - 3 Yr. Avg. 64.5%
EBITDA Margin 49.9%
EBITDA Margin - 3 Yr. Avg. 53.7%
Operating Margin 38.4%
Oper. Margin - 3 Yr. Avg. 40.9%
Pre-Tax Margin 32.8%
Pre-Tax Margin - 3 Yr. Avg. 37%
Net Profit Margin 29.6%
Net Profit Margin - 3 Yr. Avg. 28.8%
Effective Tax Rate 30.9%
Eff/ Tax Rate - 3 Yr. Avg. 32.2%
Payout Ratio 0%

VRSK stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the VRSK stock intrinsic value calculation we used $1995 million for the last fiscal year's total revenue generated by Verisk Analytics. The default revenue input number comes from 2016 income statement of Verisk Analytics. 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 VRSK stock valuation model: a) initial revenue growth rate of 2% 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 8.4%, whose default value for VRSK is calculated based on our internal credit rating of Verisk Analytics, 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 Verisk Analytics.
    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 VRSK stock the variable cost ratio is equal to 60%.

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 VRSK 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 4.2% for Verisk Analytics.

Corporate tax rate of 27% is the nominal tax rate for Verisk Analytics. 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 VRSK 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 VRSK are equal to 74.9%.

Life of production assets of 18.6 years is the average useful life of capital assets used in Verisk Analytics 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 VRSK is equal to -7.7%. 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 - $1332 million for Verisk Analytics - 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 167.159 million for Verisk Analytics 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 Verisk Analytics at the current share price and the inputted number of shares is $13.5 billion.

RELATED COMPANIES Price Int.Val. Rating
SPGI S&P Global 140.21 71.07  sell
INFO IHS Markit 46.26 72.50  str.buy
CLGX CoreLogic 42.64 38.09  hold
UNH UnitedHealth G 177.50 201.20  hold

COMPANY NEWS

▶ Verisk Analytics, Inc., Acquires MAKE   [07:16AM  GlobeNewswire]
▶ Roundtable: 1 Stock I'm Never Selling   [11:00AM  Motley Fool]
▶ Verisk misses Street 1Q forecasts   [May-02-17 05:22PM  Associated Press]
▶ Verisk Analytics to Host Annual Risk Symposium in London   [Apr-24-17 05:01AM  GlobeNewswire]
▶ Baron Asset Fund: Finding Growth in the Market's Sweet Spot   [Apr-13-17 06:13PM  GuruFocus.com]
▶ ISO Launches Market Landscape   [09:02AM  GlobeNewswire]
▶ PCS Launches Global Marine and Energy Solution   [Apr-05-17 07:02AM  GlobeNewswire]
▶ Verisk Analytics, Inc., to Acquire Fintellix   [07:03AM  GlobeNewswire]
▶ Verisk Analytics, Inc., to Acquire Fintellix   [07:02AM  GlobeNewswire]
▶ Verisk Analytics, Inc., Acquires Arium   [Jan-23-17 07:04AM  GlobeNewswire]
▶ Verisk Analytics, Inc., Acquires Arium   [07:01AM  GlobeNewswire]
▶ Verisk Analytics, Inc., Acquires Arium   [06:04AM  ACN Newswire]
▶ Top 10 U.S. Counties for Cargo Theft Incidents Revealed   [Dec-20-16 09:15AM  Marketwired]
Stock chart of VRSK Financial statements of VRSK Annual reports of VRSK
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.