Fair value (multi-method)
Four independent methods triangulate what VRSK is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$191.92
Method range
$8.42 – $289.79
median $209.46
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $191.92 | -0.19% |
| Exit multiple | $289.79 | +50.71% |
| Analyst target | $227.00 | +18.06% |
| Graham number | $8.42 | -95.62% |
- Forward DCF$191.92
- Exit multiple$289.79
- Analyst target$227.00
- Graham number$8.42
Stock price
$192.28
FCF / share (TTM)
$2.42
3Y FCF CAGR
12.1%
Fair value @ hist. growth
$92.89
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
21.6%
per year over your projection horizon
Margin of safety -107.0% vs hist-growth DCF
Historical 3Y CAGR
12.1%
Your model implies
21.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 12% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.1% | 17.5% | 16.4% | 15.0% | 13.5% | 11.7% |
| 7.1% | 20.6% | 19.6% | 18.5% | 17.3% | 16.0% |
| 8.1% | 23.3% | 22.5% | 21.6% | 20.6% | 19.6% |
| 9.1% | 25.9% | 25.2% | 24.4% | 23.6% | 22.6% |
| 10.1% | 28.2% | 27.6% | 26.9% | 26.2% | 25.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.26
Fair vs growth
Net debt
$2.86B
Total debt − cash
Beta
0.69
Vs market benchmark
Frequently asked questions
Verisk Analytics (VRSK) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.