Verisk Analytics
VRSK stock analysis · Industrials · Research & Consulting Services
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-24. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-04-24 · -23.0% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
76 sector peers · median 31.7×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 25.9× · -36.8% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · short-term borrowing coverage incomplete
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Requires reported dividends, repurchases and issuance; missing values are not zero.
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $173.30 | $189.09 | $206.07 |
| 10.0% | $127.00 | $138.17 | $150.17 |
| 12.0% | $100.19 | $108.72 | $117.86 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 3.1B | 908.3M | 1.4B | 244.1M | 6.2B |
| 2024-12-31 | 2.9B | 957.5M | 1.1B | 223.9M | 4.3B |
| 2023-12-31 | 2.7B | 614.4M | 1.1B | 230M | 4.4B |
| 2022-12-31 | 2.5B | 954.3M | 1.1B | 274.7M | 7B |
| 2021-12-31 | 2.5B | 666.3M | 1.2B | 268.4M | 7.8B |
| 2020-12-31 | 2.3B | 712.7M | 1.1B | 246.8M | 7.6B |
| 2019-12-31 | 2.6B | 449.9M | 956.3M | 216.8M | 7.1B |
| 2018-12-31 | 2.4B | 598.7M | 934.4M | 231M | 5.9B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 3.1B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-18 |
| netIncome | 908.3M | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-18 |
| Parent/common earnings proxy | 908.3M | NetIncomeLoss | 2026-02-18 |
| cfo | 1.4B | NetCashProvidedByUsedInOperatingActivities | 2026-02-18 |
| capex | 244.1M | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-18 |
| operatingIncome | 1.3B | OperatingIncomeLoss | 2026-02-18 |
| assets | 6.2B | Assets | 2026-02-18 |
| equity | 309.8M | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-18 |
| Parent book equity proxy | 309M | StockholdersEquity | 2026-02-18 |
| debt | 4.7B | LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities | 2026-02-18 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 2.2B | CashAndCashEquivalentsAtCarryingValue | 2026-02-18 |
| shares | 140.1M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-18 |
| dividends | 251.1M | PaymentsOfDividends | 2026-02-18 |
| buybacks | 624M | PaymentsForRepurchaseOfCommonStock | 2026-02-18 |
| issuance | — | Not reported under a supported tag | — |