/
DCF Valuation
Base-case fair value
$106.32
Intrinsic $141.76 · 25% MOS
Current price: $175.35
Base-case summary
Our base-case DCF for Verisk Analytics, Inc. (VRSK) projects 10 years of free cash flow growth at 4.9% for years 1–5 and 2.5% for years 6–10, anchored to 4.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.1B in trailing free cash flow, this produces an intrinsic value of $141.76 per share. A 25% safety margin gives a fair value of $106.32, suggesting the stock is currently 39% overvalued against the $175.35 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.1B
Cash & equivalents
$525M
Total debt
$4.6B
Shares outstanding
135M