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
US
VRSK.US · Verisk Analytics, Inc.
US · US
Latest price184.26 USD
30D-7.03%
Vs. base value+150%
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 73.61 USD; the current price sits +150% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price184.26 USD
Base value73.61 USD
Vs. base+150%
Price date2026/04/29
76.04 USD73.61 USD82.42 USD
+150%
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.Adjusted reference: 82.30 USD
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 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -2M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -12M USD | Medium |
| 2024/12/31 | Discontinued operations | Discontinued operations | 14M USD | High |
| 2023/12/31 | Discontinued operations | Discontinued operations | -462M USD | High |
| 2022/12/31 | Asset impairment | Impairment | -894M USD | Medium |
| 2022/12/31 | Discontinued operations | Discontinued operations | -263M USD | High |
| 2021/12/31 | Asset impairment | Impairment | -318M USD | Medium |
| 2021/12/31 | Discontinued operations | Discontinued operations | 118M USD | High |
| 2020/12/31 | Asset sale gain/loss | Asset sale gain/loss | -474K USD | Medium |
| 2020/12/31 | Discontinued operations | Discontinued operations | 59M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 908M USD | 910M USD | 1B USD | 6.48 | 6.49 |
| 2024/12/31 | Annual | - | 958M USD | 957M USD | 920M USD | 6.71 | 6.7 |
| 2023/12/31 | Annual | - | 615M USD | 1B USD | 831M USD | 4.17 | 7.3 |
| 2022/12/31 | Annual | - | 954M USD | 2B USD | 784M USD | 6 | 13.28 |
| 2021/12/31 | Annual | - | 666M USD | 865M USD | 887M USD | 4.08 | 5.3 |
Ad placement