Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
162.60 USD214.35 USD265.73 USD
-14.04%
214.35 USDCurrent price is 14% below the base model value.
V
IndustrialsConsulting ServicesUnited States
VRSK.US · Verisk Analytics, Inc.
NMS · US · USD
Latest price184.26 USD
30D+11.02%
Vs. base value+137%
Research summary
VRSK.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -5.21% YoY. Current price is about 184 USD, while the model base case is about 77.85 USD; the current price sits +137% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income908M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price184.26 USD
Base value77.85 USD
Vs. base+137%
Price date2026/04/28
77.85 USD77.85 USD86.99 USD
+137%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
74.23 USD69.38 USD86.99 USD
+166%
69.38 USDCurrent price is 165.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.0%
Current price implies roughly 6.0% annualized FCF growth.
6.0%Current price implies roughly 6.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
77.85 USD77.85 USD77.85 USD
+137%
77.85 USDCurrent price is 136.7% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 908M USD | 1B USD | 6.48 |
| 2024/12/30 | Annual | - | 958M USD | 920M USD | 6.71 |
| 2023/12/30 | Annual | - | 615M USD | 831M USD | 4.17 |
| 2022/12/30 | Annual | - | 954M USD | 784M USD | 6 |
| 2021/12/30 | Annual | - | 666M USD | 887M USD | 4.08 |
Ad placement