olivlawolivlaw

olivLaw · US equity research

Verisk Analytics, Inc. VRSK

Services-Computer Processing & Data Preparation · SIC 7374 · Vertical: Services-Computer Processing & Data Preparation (SIC 7374)

197.85USD+0.43% · 1 dayClose 04 Nov 2026

Verisk Analytics (VRSK) is a data, analytics and technology provider serving mainly the insurance industry. In the second quarter of 2026 revenue rose 4.3% to 806 million USD, and organic constant currency growth was 5.8%. The company reaffirmed its 2026 guidance.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Verisk Analytics, Inc. (VRSK) stock was 197.85 USD (+0.43% on the day), with market capitalisation 25.9 bn USD, P/E 30.1 on diluted EPS of 6.57 USD over the last 12 months, dividend yield 0.94%, beta 0.08, 52-week range 156.84–225.07 USD. Latest reported quarter (Q1 2026): revenue of 782.6 m USD (+3.9% YoY), net income of 234.2 m USD (+0.8% YoY), diluted EPS 1.73 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
25.9 bn USD
shares as of 24 Apr 2026
P/E (TTM)
30.1
Diluted EPS TTM 6.57 · TTM to 31 Mar 2026
E/P (TTM)
3.32%
TTM to 31 Mar 2026
Dividend yield
0.94%
DPS 12m 1.85
Beta (2y)
0.08
Volatility (1y) 35%
52-week range
156.84225.07

Price history

Loading chart…

Technical reading

RSI (14)
60.6
strong (55–70)
Bollinger (20, 2)
173.37 – 206.11
in the upper half of the band · %B 0.75 · band width 17.3%
SMA 50 / 200
182.18 / 186.06
mixed trend
MACD (12, 26, 9)
5.26 / 4.58
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+21.2%−1.1%+22.3 pp—
3 months+4.8%−0.5%+5.3 pp—
6 months+15.7%+4.4%+11.4 pp—
Year to date−11.6%+12.3%−23.9 pp—
1 year−10.1%+13.5%−23.6 pp−12.6%
3 years−14.2%+76.4%−90.6 pp−6.2%
5 years−7.8%+63.7%−71.5 pp—
Max drawdown (1y)
−30.3%
28 Nov 2025 → 14 May 2026
Max drawdown (5y)
−51.2%
04 Jun 2025 → 14 May 2026
Compound annual growth (5y)
−1.6%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q1 2026 · 31 Mar 2026

Revenue
782.6 m USD
+3.9% YoY
Net income
234.2 m USD
+0.8% YoY
Diluted EPS
1.73
+4.8% YoY
net / operating
29.9% / 45.0%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Revenue716.8 m725.3 m735.6 m753.0 m772.6 m768.3 m778.8 m782.6 m
Cost of revenue219.4 m223.4 m230.5 m230.8 m229.5 m229.5 m235.7 m236.6 m
SG&A101.5 m114.0 m100.3 m108.9 m106.5 m110.6 m132.2 m109.5 m
Operating income318.7 m311.5 m316.3 m330.1 m354.3 m345.9 m313.6 m352.2 m
Depreciation & amortisation59.0 m58.1 m59.1 m67.4 m66.0 m64.0 m61.8 m69.9 m
Interest expense29.1 m32.1 m34.5 m36.3 m35.5 m42.2 m56.9 m43.2 m
Pre-tax income393.0 m285.3 m275.1 m296.4 m327.9 m302.1 m244.9 m308.5 m
Income tax85.2 m65.3 m71.6 m64.1 m74.6 m76.6 m47.7 m74.3 m
Net income308.1 m220.1 m210.4 m232.3 m253.3 m225.5 m197.2 m234.2 m
Diluted EPS2.151.541.49 ≈1.651.811.611.42 ≈1.73
Operating cash flow211.7 m296.2 m255.4 m444.7 m244.5 m403.5 m343.3 m390.4 m
Capex57.8 m55.5 m55.4 m53.7 m55.8 m67.4 m67.2 m64.0 m
Dividends paid55.5 m55.3 m54.7 m63.0 m63.0 m62.6 m62.5 m65.5 m
Share repurchases127.5 m340.0 m315.0 m170.1 m100.0 m100.1 m223.8 m1.4 bn

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 31 percentile of its own 29-quarter history (min 22.8, median 34.5, max 56.9; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue2.4 bn2.6 bn2.3 bn2.5 bn2.5 bn2.7 bn2.9 bn3.1 bn
Revenue YoY+11.6%+8.9%−13.0%+8.5%+1.4%+7.4%+7.5%+6.6%
Net income598.7 m449.9 m712.7 m666.2 m953.9 m614.6 m958.2 m908.3 m
Net income YoY+7.9%−24.9%+58.4%−6.5%+43.2%−35.6%+55.9%−5.2%
Diluted EPS3.562.704.314.086.004.176.716.48
Diluted EPS YoY+8.2%−24.2%+59.6%−5.3%+47.1%−30.5%+60.9%−3.4%
net %25.0%17.3%31.4%27.1%38.2%22.9%33.3%29.6%
Free cash flow703.4 m739.5 m821.4 m887.3 m784.3 m830.7 m920.1 m1.2 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
2.2 bn USD
Financial debt
6.3 bn USD
Net debt
4.1 bn USD
Equity
309.8 m USD
Total assets
6.2 bn USD
Debt / equity
20.28x
Current ratio
1.20x
ROE
437.9%
ROA
17.4%
FCF margin
38.8%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
2.7 bn
2024
2.9 bn
2025
3.1 bn

SEC (XBRL)· 18 Feb 2026verified

Cost of revenue
2023
876.5 m
2024
901.1 m
2025
925.5 m

SEC (XBRL)· 18 Feb 2026verified

Gross profit
2023
1.8 bn ≈
2024
2.0 bn ≈
2025
2.1 bn ≈

SEC (XBRL)· 18 Feb 2026derived

Research & development
2023
36.8 m
2024
35.3 m
2025
40.9 m

SEC (XBRL)· 18 Feb 2026verified

SG&A
2023
391.8 m
2024
408.7 m
2025
458.2 m

SEC (XBRL)· 18 Feb 2026verified

Operating income
2023
1.1 bn
2024
1.3 bn
2025
1.3 bn

SEC (XBRL)· 18 Feb 2026verified

Depreciation & amortisation
2023
206.8 m
2024
233.6 m
2025
259.2 m

SEC (XBRL)· 18 Feb 2026verified

EBITDA
2023
1.3 bn ≈
2024
1.5 bn ≈
2025
1.6 bn ≈

SEC (XBRL)· 18 Feb 2026derived

Interest expense
2023
115.5 m
2024
124.6 m
2025
170.9 m

SEC (XBRL)· 18 Feb 2026verified

Pre-tax income
2023
1.0 bn
2024
1.2 bn
2025
1.2 bn

SEC (XBRL)· 18 Feb 2026verified

Income tax
2023
258.8 m
2024
277.9 m
2025
263.0 m

SEC (XBRL)· 18 Feb 2026verified

Net income
2023
614.6 m
2024
958.2 m
2025
908.3 m

SEC (XBRL)· 18 Feb 2026verified

Diluted EPS
2023
4.17
2024
6.71
2025
6.48

SEC (XBRL)· 18 Feb 2026verified

Weighted average diluted shares
2023
147.3 m
2024
142.8 m
2025
140.1 m

SEC (XBRL)· 18 Feb 2026verified

Balance sheet · USD

Cash
2023
302.7 m
2024
291.2 m
2025
2.2 bn

SEC (XBRL)· 18 Feb 2026verified

Receivables
2023
334.2 m
2024
434.4 m
2025
422.2 m

SEC (XBRL)· 18 Feb 2026verified

Current assets
2023
810.1 m
2024
911.6 m
2025
2.8 bn

SEC (XBRL)· 18 Feb 2026verified

Property, plant & equipment, net
2023
604.9 m
2024
—
2025
—

SEC (XBRL)· 21 Feb 2024verified

Goodwill
2023
1.8 bn
2024
1.7 bn
2025
1.9 bn

SEC (XBRL)· 18 Feb 2026verified

Intangibles (excl. goodwill)
2023
471.7 m
2024
392.4 m
2025
346.6 m

SEC (XBRL)· 18 Feb 2026verified

Total assets
2023
4.4 bn
2024
4.3 bn
2025
6.2 bn

SEC (XBRL)· 18 Feb 2026verified

Accounts payable
2023
340.8 m
2024
249.8 m
2025
319.1 m

SEC (XBRL)· 18 Feb 2026verified

Short-term debt
2023
14.5 m
2024
514.2 m
2025
1.5 bn

SEC (XBRL)· 18 Feb 2026verified

Long-term debt
2023
2.9 bn
2024
3.1 bn
2025
4.8 bn

SEC (XBRL)· 18 Feb 2026verified

Current liabilities
2023
771.4 m
2024
1.2 bn
2025
2.3 bn

SEC (XBRL)· 18 Feb 2026verified

Total liabilities
2023
4.0 bn
2024
4.2 bn
2025
5.9 bn

SEC (XBRL)· 18 Feb 2026verified

Equity
2023
322.2 m
2024
105.0 m
2025
309.8 m

SEC (XBRL)· 18 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
1.1 bn
2024
1.1 bn
2025
1.4 bn

SEC (XBRL)· 18 Feb 2026verified

Capex
2023
230.0 m
2024
223.9 m
2025
244.1 m

SEC (XBRL)· 18 Feb 2026verified

Free cash flow
2023
830.7 m ≈
2024
920.1 m ≈
2025
1.2 bn ≈

SEC (XBRL)· 18 Feb 2026derived

Investing cash flow
2023
2.7 bn
2024
-124.8 m
2025
-358.1 m

SEC (XBRL)· 18 Feb 2026verified

Financing cash flow
2023
-3.8 bn
2024
-1.0 bn
2025
795.2 m

SEC (XBRL)· 18 Feb 2026verified

Dividends paid
2023
196.8 m
2024
221.3 m
2025
251.1 m

SEC (XBRL)· 18 Feb 2026verified

Share repurchases
2023
2.8 bn
2024
1.0 bn
2025
624.0 m

SEC (XBRL)· 18 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
6.6%
computed by olivLawFY 2025
Revenue CAGR 3Y
7.2%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
6.2%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
7.2%
computed by olivLawFY 2025
Net income growth (YoY)
-5.2%
computed by olivLawFY 2025
Net income CAGR 3Y
-1.6%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
5.0%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
-3.4%
computed by olivLawFY 2025
EPS CAGR 3Y
2.6%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
8.5%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
29.5%
computed by olivLawFY 2025

Profitability

Gross margin
70.0%
computed by olivLawTTM to 31 Mar 2026
EBITDA margin
52.5%
computed by olivLawTTM to 31 Mar 2026
EBIT margin
44.0%
computed by olivLawTTM to 31 Mar 2026
Net margin
29.3%
computed by olivLawTTM to 31 Mar 2026
FCF margin
36.3%
computed by olivLawTTM to 31 Mar 2026

Returns

ROE
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
ROA
18.7%
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
ROIC
unavailable
equity is negative: buybacks shrink the invested capital and ROIC would come out large without meaning anything
ROCE
40.0%
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
Payout ratio (EPS)
28.2%
computed by olivLawTTM to 31 Mar 2026
Payout ratio (FCF)
22.5%
computed by olivLawTTM to 31 Mar 2026

Balance sheet

Net debt
-266.1 m USD
computed by olivLawbalance sheet at 31 Mar 2026
Net debt / EBITDA
-0.2x
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
Debt / equity
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
Interest coverage
7.7x
computed by olivLawTTM to 31 Mar 2026

Liquidity

Current ratio
1.0x
computed by olivLawbalance sheet at 31 Mar 2026
Cash ratio
0.4x
computed by olivLawbalance sheet at 31 Mar 2026

Cash

Operating cash flow
1.4 bn USD
computed by olivLawTTM to 31 Mar 2026
Capital expenditure
254.4 m USD
computed by olivLawTTM to 31 Mar 2026
Free cash flow
1.1 bn USD
computed by olivLawTTM to 31 Mar 2026
FCF conversion
123.9%
computed by olivLawTTM to 31 Mar 2026
Cash conversion
84.9%
computed by olivLawTTM to 31 Mar 2026

Efficiency

Days sales outstanding
66 days
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
Days payables outstanding
80 days
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026

Market and valuation

Market capitalisation
25.9 bn USD
computed by olivLawbalance sheet at 31 Mar 2026
Enterprise value
25.7 bn USD
computed by olivLawbalance sheet at 31 Mar 2026
Market cap / net income TTM
28.5x
computed by olivLawTTM to 31 Mar 2026
P/E (TTM)
30.1x
computed by olivLawTTM to 31 Mar 2026
Earnings yield
3.3%
computed by olivLawTTM to 31 Mar 2026
P/B
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
P/S
8.4x
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
EV/EBITDA
15.8x
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
EV/EBIT
18.8x
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
EV/Sales
8.3x
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
P/FCF
23.0x
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
FCF yield
4.3%
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
Dividend yield
0.9%
computed by olivLawTTM to 31 Mar 2026
Shareholder yield (distributions)
8.0%
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026

4 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 54 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

197.85 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 25.9 bn USD

Key indicators

Market capitalisation
25.9 bn USD
computed by olivLawbalance sheet at 31 Mar 2026
P/E (TTM)
30.1x
computed by olivLawTTM to 31 Mar 2026
P/B
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
EV/EBITDA
15.8x
computed by olivLawTTM to 31 Mar 2026 · balance sheet at 31 Mar 2026
ROE
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
Net margin
29.3%
computed by olivLawTTM to 31 Mar 2026
Revenue growth (YoY)
6.6%
computed by olivLawFY 2025
Dividend yield
0.9%
computed by olivLawTTM to 31 Mar 2026

Coverage and freshness

34/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 31 Mar 2026
Latest balance sheet date: 31 Mar 2026
Share count (cover of the latest filing), as of: 24 Apr 2026
Source: SEC (XBRL)published 29 Apr 2026
verified 2480derived 170

Score by group

  • Valuation41
  • Balance sheet38
  • Quality90
  • Growth31
  • Returns100

Estimated value range

Low
137.14
USD per share
Mid
164.69
USD per share
High
207.84
USD per share
Price: 197.85 USD
The price is within the range
Potential to the central value: -16.8% (value / price − 1)
Margin of safety: -20.1% (1 − price / value)
Agreement between methods: medium · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 23.28 – 241.58 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)137.14 – 207.84 (Mid 164.69)
    WACC 9.3% · starting FCFF 1.3 bn USD · terminal value share of EV 73%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): 15.7%
  • Peers: EV/Sales23.28 – 100.76 (Mid 45.75)
    10 companies used · median multiple 1.8x · quartiles 0.9x – 4.2x
    ADP, EGHT, EVTC, IBEX, OOMA, PLTK, SOPH, SY, WDAY, YEXT
  • Peers: EV/EBITDA149.22 – 241.58 (Mid 171.62)
    4 companies used · median multiple 13.7x · quartiles 11.8x – 19.3x
    EGHT, EVTC, IBEX, OOMA
Multiple comparisons use the SIC vertical: Services-Computer Processing & Data Preparation (SIC 7374)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 54/100

FactorValueScoreWeight used
Gross margin · Quality70.0%75 (on a fixed band)11%
EBIT margin · Quality44.0%97 (vs peers)9%
FCF margin · Quality36.3%100 (on a fixed band)9%
Revenue CAGR 3Y · Growth7.2%29 (on a fixed band)17%
Revenue growth (YoY) · Growth6.6%37 (vs peers)9%
Net debt / EBITDA · Balance sheet-0.2x63 (vs peers)6%
Current ratio · Balance sheet1.0x13 (on a fixed band)6%
EV/Sales · Valuation8.3x7 (vs peers)17%
FCF yield · Valuation4.3%87 (on a fixed band)13%
Shareholder yield (distributions) · Returns8.0%100 (on a fixed band)4%

Score groups

  • Balance sheet38/100 · 2/2 factors with a value
  • Growth31/100 · 2/2 factors with a value
  • Quality90/100 · 3/3 factors with a value
  • Returns100/100 · 1/1 factors with a value
  • Valuation41/100 · 2/2 factors with a value

Memo

Verisk Analytics, Inc. (VRSK). Latest full fiscal year: 2025; data up to 2026-03-31.

Figures computed from the financial statements: revenue 3.1 bn USD in 2025; YoY growth 6.6%; net margin 29.3%; net debt/EBITDA -0.2x.

The estimated value range is 137.14–207.84 USD per share (median of 3 methods, agreement: medium); assumptions are illustrative. Against the central value of 164.69 USD, the price of 197.85 USD leaves a potential of -16.8% (value / price − 1) and a margin of safety of -20.1% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 54/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Gross margin: 70.0%
  • EBIT margin: 44.0%
  • FCF margin: 36.3%
  • FCF yield: 4.3%
  • Shareholder yield (distributions): 8.0%

What contradicts it

  • Revenue CAGR 3Y: 7.2%
  • Current ratio: 1.0x
  • EV/Sales: 8.3x

Versus the vertical median

Services-Computer Processing & Data Preparation (SIC 7374) · same industry (4-digit SIC) · compared with 39 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
30.1x
vertical median 30.3x
at median
EV/EBITDA
15.8x
vertical median 10.4x
above median (+51.6%)
P/S
8.4x
vertical median 1.3x
above median (+534.7%)
P/B
—
vertical median 1.4x
ROE
—
vertical median 5.5%
Net margin
29.3%
vertical median -2.2%
above median
EBIT margin
44.0%
vertical median -6.4%
above median
Revenue YoY
6.6%
vertical median 10.2%
below median (−35.1%)
Net debt/EBITDA
-0.2x
vertical median 1.5x
below median (−110.9%)
Dividend yield
0.9%
vertical median 1.2%
below median (−23.0%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
ADPAutomatic Data Processing, Inc.119.8 bn27.777.0%20.1%+6.7%+19% / +32%
WDAYWorkday, Inc.44.4 bn40.916.0%12.3%+13.1%−6% / −25%
VRSKVerisk Analytics, Inc.25.9 bn30.1—29.3%+6.6%−10% / −14%
ATHMAutohome Inc.10.4 bn53.56.3%443.2%+11.1%−5% / −18%
FIRYFiry Inc.4.3 bn—-63.0%-60.2%+12.5%+107% / +94%
EVTCEVERTEC, Inc.2.1 bn22.914.4%9.0%+10.2%+20% / −6%
INFQInfleqtion, Inc.1.9 bn—-70.8%—unavailableunavailable / unavailable
INODInnodata Inc1.5 bn32.837.7%14.7%+47.6%−25% / +541%
PLTKPlaytika Holding Corp.808.6 m——-9.9%+8.1%−48% / −76%
YEXTYext, Inc.775.0 m40.627.8%5.9%+6.1%−7% / +18%
IBEXIBEX Limited593.6 m14.330.4%7.2%+15.4%+27% / +152%
OOMAOoma, Inc.524.7 m49.811.7%3.6%+6.5%+69% / +64%
SOPHSOPHiA GENETICS SA477.3 m—-110.0%-102.2%+18.6%+42% / +73%
GRVYGravity Co., Ltd.475.7 m0.016.5%17.0%−31.0%+19% / −6%
SOHUSohu.com Limited355.1 m1.035.8%67.4%−2.4%−12% / +70%
EGHT8x8, Inc.326.4 m55.53.5%0.6%+2.9%+16% / −27%
SYSo-Young International Inc.146.7 m—-14.6%-15.9%+8.4%−29% / +86%
TCXTucows Inc140.3 m——-21.2%+7.7%−42% / −41%
DTCXDatacentrex, Inc.39.8 m—-36.2%-165.4%+939,640.5%−75% / −81%
DGNXDiginex Limited38.7 m——-255.5%+57.0%−99% / unavailable
PHUNPhunware, Inc.36.6 m—-13.7%-471.7%−19.9%−14% / −69%
DDIDoubleDown Interactive Co., Ltd.34.1 m0.311.4%28.5%+5.5%+48% / +72%
SJScienjoy Holding Corporation23.5 m—-66.6%-47.3%−4.9%+28% / −68%
CHRCheer Holding, Inc.14.0 m0.17.6%17.2%+1.1%−77% / −100%
VSVersus Systems Inc.5.6 m—-14.6%-78.4%+3,711.3%−40% / −69%

1- and 3-year price returns: for VRSK from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
127.01
Total return -35% · Per year -35%
224.27
Total return 14% · Per year 14%
337.43
Total return 72% · Per year 72%
3 years
129.95
Total return -32% · Per year -12%
257.53
Total return 34% · Per year 10%
424.48
Total return 119% · Per year 30%
5 years
132.95
Total return -29% · Per year -7%
295.73
Total return 56% · Per year 9%
533.99
Total return 178% · Per year 23%
What moves the 3-year price the most
  • Exit P/E± 64.38
  • Net margin± 45.07
  • Annual revenue growth± 36.07
  • Annual dilution± 3.79

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 29 Jul 2026; since then the company filed 8-K (05 Nov 2026 · results), 10-Q (05 Nov 2026).

In brief

Verisk Analytics (VRSK) is a data, analytics and technology provider serving mainly the insurance industry. In the second quarter of 2026 revenue rose 4.3% to 806 million USD, and organic constant currency growth was 5.8% 23. The company reaffirmed its 2026 guidance 3.

SWOT

Strengths

  • The company holds large proprietary and contributory data assets, monetized through long-term subscriptions, which gives it predictable revenue and close relationships with insurers 1.
  • Deep insurance industry expertise and its historical role as a rating organization support client trust 1.
  • Adjusted EBITDA margin remains high and free cash flow grew strongly in the second quarter of 2026 3.

Weaknesses

  • Dependence on U.S. P&C insurers makes revenue sensitive to the cycles of that industry 1.
  • Interest and legal costs rose, pressing net income in the second quarter of 2026 3.
  • Data is partly sourced from third parties under short-term contracts, which can create vulnerability to price changes or access loss 1.

Opportunities

  • Expansion into life insurance, international markets and resilience solutions could open new revenue sources 1.
  • Artificial intelligence applied to proprietary data sets could bring new client functions if the investment is well used 3.
  • Selective acquisitions could extend data sets and capabilities if integration goes well 1.

Threats

  • Larger rivals or new entrants could reduce market share 1.
  • Growth in free public information could reduce demand for some paid solutions 1.
  • Regulatory or tax changes could affect the effective tax rate and compliance costs 1.

Risks

  • Dependence on U.S. P&C insurershigh

    A large share of revenue comes from one industry and one geographic market, which amplifies the effect of any downturn in that sector 1.

  • Access to third-party datahigh

    Data supplier contracts are short-term and some suppliers are also competitors, which could lead to price increases or exclusion 1.

  • Competition and new product launchesmedium

    Delays in developing or gaining acceptance for new solutions could weaken the competitive position and raise support costs 1.

  • Acquisitions and borrowingmedium

    Future acquisitions could bring additional debt, amortization or goodwill write-downs, which could strain the balance sheet 1.

  • Tax and litigationmedium

    Tax audits and legislative changes could alter the effective tax rate, and legal expenses rose in 2026 13.

Investment thesis

What would need to be true (bull case)

  • Long-term subscription revenue and a large proprietary data base could support steady growth if clients continue to adopt the company's solutions.
  • Strong free cash flow in 2026 could fund AI investment and share repurchases if the pace is maintained.
  • The 2026 guidance was reaffirmed and management expects growth to return to the levels of its Investor Day targets, which could support market confidence.

What would break the thesis

  • U.S. premium growth is slowing, and insurers with pressured margins may cut spending on new volume, which could slow company revenue.
  • Interest and legal costs reduced net income in the second quarter of 2026, and if these pressures persist, margins could be affected.
  • Reliance on third-party data and competition from data suppliers could reduce access or raise costs if contracts are not renewed on favorable terms.

What to watch

  • Organic constant currency revenue growth and subscription growth against the Investor Day targetsQ3 2026
  • Delivery of 2026 guidance for revenue and adjusted EBITDA2026
  • Effect of interest and legal costs on net incomeQ3 2026

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 29 Jul 2026; since then the company filed 8-K (05 Nov 2026 · results), 10-Q (05 Nov 2026).

The business

Verisk describes its business as a platform of data, predictive analytics and decision support for insurance clients, covering underwriting, pricing, claims and catastrophe risk assessment 1. The company relies on proprietary data assets, with 3.6 billion detailed individual records received from P&C insurers in 2025 and more than 38.9 billion statistical records in its underwriting database 1. The revenue model is dominated by subscriptions: about 83% of consolidated revenues in fiscal 2025 came from hosted subscriptions 1.

Market context

Catastrophe losses stayed high: over the last six years insurance losses were more than double the prior six years, and the 2025 California wildfires were the most expensive wildfire year in U.S. history 1. These trends could increase demand for catastrophe models and repair cost analysis if event frequency stays at recent levels 1.

Trends

  • P&C premium growthmixed

    Slower U.S. direct premium growth reduces insurers' development budgets, but a return to profitability could reopen them if rates adjust 1.

  • High catastrophe lossestailwind

    The frequency and severity of catastrophe losses could sustain demand for risk modelling and assessment if events continue at recent levels 1.

  • Inflation pressureheadwind

    Inflation remaining above the Federal Reserve target could squeeze insurer profitability and delay spending decisions, with a short-term effect on volumes 1.

  • Customer consolidationheadwind

    Mergers among insurers could reduce the number of clients and the use of services, especially in the P&C sector where the company is most exposed 1.

Competitive position

Verisk operates in highly competitive markets where some rivals can devote greater resources to particular segments and respond faster to technological change 1. Besides traditional competitors, new entrants and alliances are emerging, and some data suppliers are also competitors, which can create dependencies 1.

Competition is more intense where clients can obtain free public information, which may reduce demand for some solutions 1. The company differentiates itself through its proprietary data base, industry expertise and distribution scale 1.

  • New technology entrants and alliances

    New entrants and alliances that could take market share, not named in the sources.

  • Larger firms in analytics

    Competitors with greater resources in certain segments, described generically in the annual report.

  • Free public information sources

    Not companies, but they can substitute paid solutions when accessible at low cost.

News & filings

In the press

The latest news item in our archive is from 23 Sept 2026; the newest SEC filing is from 05 Nov 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Verisk Analytics, Inc. · 18 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Verisk Analytics, Inc. · 29 Jul 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Verisk Analytics, Inc. · 29 Jul 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.