Quick ReadPlain-language overview · read this first
Verisk is a data and workflow SaaS company focused on the insurance ecosystem, with 2025 revenue of 3.073 billion and subscriptions accounting for 83%; the current price is USD 171.11, rated Watch.
The moat comes from the quasi-standard status inherited from its ISO predecessor and its embedded workflows. Subscriptions renew automatically and are prepaid, customer concentration is low, and the company has pricing power. Adjusted EBITDA margin is 55.9%, FCF of 1.192 billion has long exceeded net income, the long-term incentive target for ROIC is 25%, and the business is asset-light and stable. Judgment: the margin of safety is thin -- the FCF yield of 4.9% is only slightly above the 10Y U.S. Treasury yield of 4.57%; large buybacks have pushed shareholders' equity to -1.167 billion, net debt/EBITDA is 2.3x, the 2.35 billion AccuLynx acquisition was terminated by the FTC, and AI and privacy regulation are real sources of erosion.
DCF fair value is USD 165-185 per share, with an upside case of USD 225-250 per share; the current price already reflects a neutral case. The ideal buy range is USD 130-145; if long-term growth falls to 3-4% and the valuation compresses to 16-18x, a permanent drawdown of 30-40% is not unthinkable -- a good company, but not a good price.
LeadVerisk is a leading insurance data and workflow SaaS company, with 2025 revenue of $3.073 billion, subscriptions at 83%, high gross margins, and strong FCF conversion. At 26.1x PE and a 4.9% FCF yield versus the 10-year Treasury yield of 4.57%, the spread is not wide. Report rating Watch: a high-quality compounder worth tracking, but new capital should wait for a wider margin of safety.
Prices in the article are as of publication; see the valuation band above for the live price.
Conclusion First
I will start with the concise conclusion, then lay out the reasoning.
Investment rating: Watch
Core judgment:
Fact: Verisk has largely refocused into a high-margin, high-cash-flow, asset-light data and workflow software company serving the insurance ecosystem. 2025 revenue was $3.073 billion, with about 83% from hosted subscriptions; in Q1 2026, that mix was about 84%. The company also states clearly that cash flow often precedes revenue recognition, which makes the business fairly predictable and gives it high cash-flow quality.
Inference: This is a "good business" and probably has a durable moat. The core rests on long-accumulated insurance data assets, standardized products, workflow positions deeply embedded in customer processes, and pricing power that can show through in inflationary environments. One of the main drivers of Underwriting growth in Q1 2026 was price increases for core solutions such as forms, rules, and loss costs.
Fact: But the current price is not cheap. As of 2026-05-23, VRSK traded at about $171.11 per share, with a market cap of about $23.138 billion and a trailing PE of about 26.1x. Based on rolling free cash flow, the FCF yield is only about 4.9%, and the spread versus the U.S. 10-year Treasury yield of about 4.57% is not wide.
View: This looks more like a high-quality company worth owning for the long term, but only at a better entry point, rather than a value stock that is "cheap" at the current price.
View: If you already own it at a lower price, I would lean toward "continue holding and tracking." If this is new capital and you are relatively conservative, I would rather wait patiently for a clearer margin of safety.
Is there a margin of safety at the current price: not obvious
Suitable investor profile:
More suitable for: long-term value investors and quality-growth investors
Generally suitable for: long-term holders willing to accept a "high quality but not undervalued" asset
Less suitable for: deeply conservative value investors seeking large discounts and a strong margin of safety
Biggest uncertainties:
Whether AI, privacy regulation, and changing data-access rules will weaken Verisk's data advantage and pricing power.
Whether it can continue to maintain roughly 6% organic or per-share cash-flow growth over the next 3 to 5 years, instead of relying mainly on price increases.
Whether management's capital allocation, especially large buybacks and M&A discipline, truly serves per-share intrinsic value growth.
Scores:
Business understandability: 4/5
Industry attractiveness: 4/5
Moat strength: 4/5
Management and capital allocation: 3/5
Below, I will try to distinguish among facts, inferences, assumptions, and views. Where I cannot confirm something strictly, I will state "unknown" or "additional information needed."
Understanding the Business
How the Company Makes Money
Fact: In its latest annual report, Verisk defines itself as a "data, analytics and technology provider" serving the insurance ecosystem, centered on insurance underwriting, claims, catastrophe and weather risk, anti-fraud, pricing, and workflow. 2025 revenue by business was Underwriting $2.180 billion and Claims $893 million; in Q1 2026, the figures were $552 million and $231 million, respectively.
Fact: Its customers are not only insurance companies. The company discloses that its claims database serves many P&C insurance customers, self-insured entities, third-party administrators, state anti-fraud agencies, and law-enforcement agencies. Its building and repair cost-estimation data is widely used by contractors and service providers in the U.S. and Canada that use computerized estimating systems. The company also serves life insurance and annuity customers.
Fact: Verisk's revenue model is mainly hosted subscriptions, supplemented by transactional and consulting/advisory revenue. The company discloses that subscriptions are usually prepaid quarterly or annually, typically have one-year terms, and often renew automatically. In 2025, about 83% of revenue came from hosted subscriptions and about 17% from transactional and consulting solutions; in Q1 2026, the mix was 84% / 16%.
Inference: This means Verisk is not essentially a technology company selling one-off projects. It is more like a hybrid of "insurance-industry infrastructure + data standards + workflow software." It does not depend on a single large deal, but on recurring, repeated, embedded fees.
Revenue Stability, Cost Structure, and Understandability
Fact: The company states clearly that its business has "low seasonality overall." Because subscriptions are prepaid, cash flow generally precedes revenue recognition, so first-quarter operating cash flow is often stronger.
Fact: Customer concentration is not high. In 2025, the top 50 customers represented about 42% of revenue, but no single customer accounted for more than about 3% of revenue. At the end of 2025, no single customer represented more than 6% of accounts receivable. In Q1 2026, the company also disclosed that no single customer contributed more than 10% of revenue.
Fact: Personnel expense is the largest cost item. In 2025 and 2024, personnel-related expenses represented about 55% and 56% of operating expenses. The company believes its model has economies of scale, with personnel expense growth expected to be below revenue growth.
Fact: This is not a business model without dependencies. In its risk factors, the company explicitly notes that as IT infrastructure migrates to the cloud, its systems are increasingly concentrated among a small number of large infrastructure providers, creating cloud-vendor lock-in, single-point-of-failure, and pricing risks. The company also depends on external data sources and customer-contributed data.
View: If the stock market closed for 5 years, I would be willing to hold this business, but not at any price. I understand how it makes money, and I recognize that it provides services that help customers improve efficiency, reduce claim errors, manage risk, and control fraud. But my tolerance for the current price is limited because most of the company's value comes from future cash flows, not recoverable hard assets on the balance sheet.
Industry and Competitive Landscape
What Stage the Industry Is In
Fact: Verisk is no longer the diversified company it once was across energy, specialized markets, and financial services. It has sold energy and other non-core businesses, and its focus is now concentrated on the insurance ecosystem. At its 2023 Investor Day, management described the U.S. P&C market as an approximately $4.0 billion serviceable market, with the company holding about 30% share. Management described long-term industry growth at about 4%, and targeted company growth of 100 to 200 basis points above the industry. This is management's framing and should not be treated directly as established fact, but it does reflect its view of industry maturity and growth room.
Inference: This is more like a mature but still steadily growing industry than a highly volatile, strongly cyclical, winner-take-all emerging arena. Insurers, reinsurers, contractors, and regulatory or law-enforcement-related customers all need better pricing, underwriting, anti-fraud, catastrophe-risk management, and claims-cost control over the long term.
Fact: The company's latest guidance still shows a 2026 revenue target of $3.190 billion to $3.240 billion, and adjusted EBITDA of $1.790 billion to $1.830 billion, indicating fairly high confidence in near- to medium-term demand.
Who the Competitors Are, and Where the Company Stands
Fact: The company does not describe the competitive landscape as a simple "one-on-one" situation. Instead, it says it faces different groups of competitors across different verticals: other statistical agents and advisory organizations, commercial property inspection and survey service providers, specialized technology and consulting companies, independent software providers for life insurance, P&C claims and catastrophe-modeling companies, and insurers' in-house technology teams.
Fact: Among adjacent public companies, the peer issuers Verisk selected in its 10-K performance comparison chart include Guidewire, Moody's, MSCI, S&P Global, Gartner, and FactSet. It is important to emphasize that these are not fully direct business-by-business comparables. They are a comparison group that capital markets often use for "high-quality data, analytics, and workflow platforms."
Inference: Broken down by area:
In catastrophe modeling, Moody's RMS is one important substitute.
In insurance workflow and adjacent core-system positions, platform software companies such as Guidewire create some "adjacent-position competition."
In insurance data, anti-fraud, pricing, and telematics data, LexisNexis Risk Solutions, customer-built systems, and emerging AI data workflows can all divert part of the value pool.
View: Verisk is probably a "good company in a good industry," but more precisely, it is a "quality company with infrastructure-like attributes in a mature industry." It is less like an explosive growth stock in a high-speed sector and more like a slow, steady compounding machine that the market already understands well.
Moat Analysis
Moat Checklist
Brand advantage: yes. Fact: Verisk's predecessor ISO is deeply tied to basic insurance-industry standards, forms, rules, loss costs, and similar elements. The company emphasizes that its products are embedded in customer workflows and supported by unique data assets and industry expertise. Inference: In insurance, this is not a consumer-brand moat. It is a "standard-setting or quasi-standard-setting position + industry trust."
Cost advantage: limited, but present. Fact: The company believes its business model has economies of scale, with personnel expense growth expected to be below revenue growth; in Q1 2026, adjusted EBITDA margin was 55.9%. Inference: Verisk is not the lowest-price competitor, but once its databases, models, and software platforms are built, marginal costs are low, and scale expansion can create profit leverage.
Scale advantage: strong. Fact: The company generated $3.073 billion of revenue in 2025 and is focused on the insurance ecosystem; its businesses cover multiple insurance workflow links, including underwriting, claims, catastrophe modeling, and life-insurance digitization. Inference: Larger customer coverage and deeper data accumulation can reinforce product completeness and industry acceptance.
Network effects: present, but not social-platform-style network effects. Fact: Its claims databases, fraud databases, underwriting and pricing products all depend on large amounts of industry-contributed or industry-participation data. The company emphasizes "proprietary datasets and distinctive insights" as competitive advantages. Inference: More accurately, this is a combination of "data-participation network effects" and "shared industry-standard effects."
Switching costs: fairly strong. Fact: Verisk's solutions are embedded in customer processes for underwriting, claims, pricing, fraud detection, and construction estimating, and subscriptions usually renew automatically. Inference: Once customers switch, they need to replace software, rebuild workflows, remap data, retrain employees, and adjust compliance and audit paths. Switching is therefore not easy.
Distribution advantage: medium. Verisk's advantage is not distribution channels. It is that the company itself is part of the insurance ecosystem. This is closer to "industry embeddedness" than traditional channel monopoly.
Patents, licenses, and regulatory barriers: medium. Fact: The company is subject to various privacy, financial, and data regulations, while also benefiting from entry barriers created by industry standards and long-term customer relationships.
Data advantage: the most important. Fact: Management directly cited proprietary datasets as a competitive advantage in the Q1 2026 earnings discussion; the annual report also repeatedly emphasizes unique data assets. View: This is VRSK's core moat.
Corporate culture or operating capability: fairly strong. Fact: Over the past three years, the company completed a portfolio reshaping toward the insurance business while maintaining high margins and high cash flow. Inference: It has shown strong operating discipline, although capital allocation is not flawless.
Capital allocation ability: medium. It has a long-term record of buybacks and dividends, as well as non-core asset sales that refocused the business. But high-priced buybacks in 2024 and the terminated AccuLynx transaction in 2025 show that capital allocation is not perfect.
Is the Moat Widening, Stable, or Narrowing
View: I lean toward overall stable, with pressure in some areas.
Widening areas: As more products are embedded in underwriting, claims, anti-fraud, and catastrophe-modeling processes, Verisk's "frequency of use" and "key node position" may continue to deepen. The company also clearly mentioned in Q1 that it would bring AI into core insurance workflows.
Areas under pressure: AI, privacy regulation, cloud-vendor lock-in, customer-built systems, and data-source restrictions are all real potential erosion factors. The company itself lists them as risks.
Inference: Competitors cannot replicate Verisk just by spending money. They also need years of industry relationships, contributed data, customer workflow integration, and credibility. This usually requires many years and substantial capital, and still may not fully replicate the company.
Fact: In Q1 2026, Verisk already showed some pricing power in an inflationary environment, with part of Underwriting growth coming from price increases for forms, rules, and loss-cost solutions.
Fact: Even in 2020-2021, revenue and operating cash flow continued to grow: 2020/2021 revenue was $2.785 billion and $2.999 billion, respectively, and operating cash flow was $1.068 billion and $1.156 billion. Inference: This indicates fairly strong resilience during economic downturns.
Management and Capital Allocation
Is Management Trustworthy
Fact: Lee Shavel has served as CEO since 2022 and as President since 2023. He previously served as Verisk's CFO, and before that as CFO and a corporate strategy executive at Nasdaq.
Fact: Governance is generally good. The proxy statement discloses that the board chair and CEO roles are separated; key committee members are 100% independent; the company has proxy access, annual director elections, Say-on-Pay, no poison pill, a ban on pledging/hedging shares by executives and directors, and a clawback policy.
Fact: The 2025 Say-on-Pay approval rate was about 96%.
View: I do not see evidence of "obvious dishonesty." Management is generally candid in disclosing risks, litigation, and failed transactions. But "trustworthy" does not mean every capital-allocation decision is well executed.
Ownership, Incentives, and Capital Use
Fact: As of 2026-02-27, the CEO held 247,549 shares, or less than 1% of the company. The company requires the CEO to hold shares worth at least 6x base salary, and he has met that requirement.
Inference: Management's dollar-level alignment is sufficient, but by ownership percentage it is not a "founder-like high-alignment" situation.
Fact: Compensation design emphasizes long-term incentives. In 2025, 80% of long-term incentives consisted of performance shares or options, with Relative TSR and ROIC as core metrics. Starting in 2025, the ROIC PSU uses a three-year average absolute ROIC, with a target of 25% and a threshold of 20%. The 2023-2025 ROIC PSU cycle achieved the maximum payout tier with 25% incremental ROIC.
View: This is a positive because the design at least encourages "returns" rather than only scale.
Buybacks, Dividends, and M&A Record
Fact: Verisk has long used both buybacks and dividends. In 2024, it repurchased 3.994 million shares at an average price of $263.04. In 2025, it repurchased 12.8499 million shares for $2.8012 billion, implying an average of about $218 per share based on disclosed data. In Q1 2026, it also executed a $1.5 billion ASR and made an additional $126.1 million of open-market repurchases. The ASR initial delivery price was $182.50 per share, and the average open-market repurchase price was $216.24 per share.
Inference: Buybacks help per-share value growth, and diluted share count has indeed fallen significantly. But if buyback prices are high, the company may simply be exchanging shareholder capital for fewer outstanding shares at an unattractive price. The 2024 buybacks do not look cheap today.
Fact: Diluted shares fell from 158.9 million shares in 2022 to 140.1 million shares in 2025. As of the end of Q1 2026, actual shares outstanding were 131.0 million shares.
Fact: On M&A, in 2025 the company announced a $2.35 billion acquisition of AccuLynx, but because the FTC did not complete its review before the transaction termination date, the company terminated the deal on 2025-12-26, triggering the special mandatory redemption of related notes. The company recognized about $33.90 million of redemption-related losses, and the two parties remain in litigation.
View: This shows at least two things. First, Verisk is willing to pursue strategic M&A, and the dollar amount can be large. Second, M&A execution risk and regulatory risk should not be underestimated. For conservative investors, this is not a positive.
Financial Quality and Owner Earnings
Key Financial Metrics
The table below prioritizes operating and cash-flow metrics. One important reminder: asset sales and portfolio reshaping between 2022 and 2023 disturbed comparability, so 2023-2025 and rolling metrics deserve more weight. LTM in the table means the rolling twelve-month period calculated as full-year 2025 + 2026Q1 - 2025Q1.
| Year | Revenue | Operating profit | Operating margin | Net income attributable to parent | Net margin | Operating cash flow | Capex | Free cash flow | FCF/net income | Diluted shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | $2.785 billion | $1.038 billion | 37.3% | $713 million | 25.6% | $1.068 billion | $247 million | $821 million | 1.15x | 165.3 million |
| 2021 | $2.999 billion | $1.001 billion | 33.4% | $666 million | 22.2% | $1.156 billion | $268 million | $887 million | 1.33x | 163.3 million |
| 2022 | $2.497 billion | $1.407 billion | 56.3% | $954 million | 38.2% | $1.059 billion | $275 million | $784 million | 0.82x | 158.9 million |
| 2023 | $2.681 billion | $1.132 billion | 42.2% | $615 million | 22.9% | $1.061 billion | $230 million | $831 million | 1.35x | 147.3 million |
| 2024 | $2.882 billion | $1.254 billion | 43.5% | $958 million | 33.3% | $1.144 billion | $224 million | $920 million | 0.96x | 142.8 million |
| 2025 | $3.073 billion | $1.344 billion | 43.7% | $908 million | 29.6% | $1.436 billion | $244 million | $1.192 billion | 1.31x | 140.1 million |
| Rolling twelve months to 2026Q1 | $3.102 billion | $1.366 billion | 44.0% | $910 million | 29.3% | $1.382 billion | $254 million | $1.127 billion | 1.24x | about 135 million |
The 2020-2025 revenue, operating profit, net income, operating cash flow, capex, and diluted share count in the table come from the company's 2020, 2021, 2022, 2024, and 2025 10-K filings; LTM is estimated using full-year 2025 plus 2026Q1 minus 2025Q1.
How to Read the Financial Quality
Revenue growth Fact: Using the more comparable post-reshaping base, revenue rose from $2.681 billion in 2023 to $3.073 billion in 2025, a two-year CAGR of about 7%. Q1 2026 revenue grew 3.9% year over year, or 4.7% on an OCC basis. View: Mid-single-digit to high-single-digit growth in a mature industry is good, but it is not enough to justify "worth buying at any price."
Margin trend Fact: Operating margin rose from 42.2% in 2023 to 43.7% in 2025. Q1 2026 operating margin was about 45.0%, and adjusted EBITDA margin was 55.9%. Inference: High margins are more a structural advantage than a cyclical tailwind.
Operating cash flow and free cash flow Fact: Operating cash flow in 2023-2025 was $1.061 billion, $1.144 billion, and $1.436 billion, respectively. Free cash flow was about $831 million, $920 million, and $1.192 billion, respectively. In most years, FCF exceeded net income. View: This is a company whose cash earnings are stronger than accounting earnings, not the other way around.
Capex intensity Fact: Capex represented about 8.6%, 7.8%, and 7.9% of revenue in 2023-2025. The company's 2023 Investor Day also disclosed that historical capex/revenue was generally in the high-single-digit range. Inference: This is not a model that needs more and more capital as it grows. It remains fairly asset-light.
Balance sheet and leverage Fact: As of 2026Q1, cash and equivalents were $524.5 million, total debt was about $4.476 billion, and net debt was about $3.951 billion. Based on rough rolling EBITDA, net debt/EBITDA was about 2.3x. Shareholders' equity at quarter-end was -$1.167 billion. View: This is not a dangerous balance sheet, but it is also not so conservative that leverage can be ignored. Negative equity mainly comes from buybacks and does not mean the business is bleeding cash; but it means PB and book-value cushions have almost no reference value.
Interest coverage Inference: Based on rough rolling operating profit and interest expense, EBIT/interest is about 7.7x, still healthy. This is based on rolling operating profit of about $1.366 billion and rolling net interest of about $178 million.
Receivables, deferred revenue, and working capital Fact: The company's business is prepaid subscriptions. In Q1 2026, deferred revenue rose from $444 million at the end of 2025 to $681 million, while accounts receivable also rose from $422 million to $554 million. First-quarter cash flow is strongly seasonal, but this is consistent with the prepaid subscription model. View: For Verisk, receivables and deferred revenue matter more than "inventory." Working capital is generally not a sustained cash drain. It is more a manageable and partly favorable structure.
ROE, ROA, ROIC Fact: Because the company has carried out large buybacks for many years, equity was only $310 million at the end of 2025 and even turned negative in 2026Q1. Therefore, ROE is distorted and is not suitable as a standalone quality metric. Fact: The company directly includes ROIC in long-term incentives. Starting in 2025, the three-year average absolute ROIC target is 25%, and the 2023-2025 ROIC PSU achieved the highest payout tier with 25% ROIC. The 2023 Investor Day also disclosed a portfolio-adjusted 2022 pro forma ROIC of 27%. View: Although it is difficult to precisely reconstruct "economic ROIC" from public statements using a simple formula, management incentives and public disclosures suggest Verisk's capital returns are probably in an excellent range.
Accounting quality View: I do not see strong signals of financial fraud or aggressive accounting. The real issue to watch is not creative revenue recognition, but the distortion of margins and net income by one-off items, such as gains on asset sales, early debt-redemption losses, litigation reserves, and failed M&A costs. When analyzing Verisk, cash flow matters more than single-year net income.
Owner Earnings Analysis
I use a conservative method to estimate owner earnings. I do not try to make it look "pretty"; I try to make it hard to overstate.
Conservative definition:
Owner Earnings ≈ Operating cash flow - total capex The reason is that the company does not publicly split "maintenance capex" and "growth capex." In theory, maintenance capex may be lower than total capex, so this method is conservative.
2025 conservative Owner Earnings:
Net income: $908.3 million.
Add back non-cash expenses: depreciation and amortization of fixed assets $259.2 million, amortization of intangible assets $67.5 million. But in conservative owner earnings, I do not use "net income + non-cash expenses" directly as the final value; I use realized cash flow.
Working capital: no sustained cash drain overall; the prepaid subscription model often benefits cash flow.
Capex: $244.1 million.
2025 conservative Owner Earnings ≈ 1.436 - 0.244 = $1.192 billion.
Rolling twelve-month conservative Owner Earnings to 2026Q1:
Rolling operating cash flow about $1.382 billion
Rolling capex about $254 million
Rolling conservative Owner Earnings ≈ $1.127 billion. The above is my rolling estimate based on full-year 2025, 2025Q1, and 2026Q1 disclosures.
View: For Verisk, free cash flow has long been close to or above net income, which is one of the traits that makes it resemble a "Buffett-style good business." At the current market cap, rolling conservative Owner Earnings imply a valuation of about 20.5x. This valuation is not absurd, but for a relatively conservative investor it is not cheap either.
Valuation and Margin of Safety
Method 1: Owner Earnings Discount Method
I use rolling Owner Earnings of $1.127 billion under the conservative method as the base cash flow and treat it as an approximation of distributable cash flow to shareholders. To avoid overstatement, I use three scenarios:
Conservative scenario
Initial Owner Earnings: $1.127 billion
Growth rate over the next 10 years: 4%
Discount rate: 10%
Terminal growth rate: 2.5%
Estimated equity value: about $17.18 billion, or about $127 per share (based on about 135 million shares)
Nature: conservative assumptions, suitable as a minimum-acceptance framework for conservative investors
Base scenario
Growth rate over the next 10 years: 6%
Discount rate: 9%
Terminal growth rate: 3%
Estimated equity value: about $24.34 billion, or about $180 per share
Bull scenario
Growth rate over the next 10 years: 8%
Discount rate: 8.5%
Terminal growth rate: 3.5%
Estimated equity value: about $33.27 billion, or about $246 per share
These numbers are my estimates based on the company's disclosed cash flow, margins, growth targets, and current capital structure. They are assumptions + inferences, not facts themselves. The factual base supporting these assumptions includes the high subscription mix, high margins, 2026 guidance, management's long-term revenue growth target, and continuing buybacks.
Based on the three scenarios above, I give the following ranges:
Conservative intrinsic value range: $120 to $135 per share
Reasonable intrinsic value range: $165 to $185 per share
Bull-case intrinsic value range: $225 to $250 per share
View: At the current share price of about $171.11, the market is broadly pricing you into the "base scenario," not offering a discount to the "conservative scenario."
Method 2: Relative Valuation
First, one premise: many of Verisk's direct business competitors are private companies, niche firms, or customer-built systems, so I use two comparison groups:
One group is high-quality data and analytics companies commonly used by capital markets: Moody's, S&P Global, FactSet
The other group is software companies closer to adjacent insurance workflow positions: Guidewire This is not a perfect apples-to-apples comparison, but it helps judge how the market prices high-quality data assets.
| Company | PE | P/S | P/FCF | EV/EBITDA |
|---|---|---|---|---|
| Verisk | about 26.1x | about 7.3x | about 20.1x | about 15.7x-17.8x |
| Moody's | about 32.2x | about 10.0x | about 28.6x | about 21.4x |
| S&P Global | about 26.4x | about 8.0x | EV/FCF about 24.4x | about 17.2x |
| FactSet | about 14.9x | about 3.5x | about 12.4x | about 10.7x |
| Guidewire | about 63.5x | about 8.9x | about 38.4x | about 49x-113x |
Relative valuation data comes from public market data around 2026-05-23. Note that different websites use slightly different definitions, so I focus on ranges and relative positioning rather than precision after the decimal point.
View: Verisk's current valuation is roughly:
Clearly cheaper than Moody's
Broadly close to S&P Global
Clearly more expensive than FactSet
Clearly cheaper than the higher-growth, higher-volatility software company Guidewire
This shows the market already recognizes Verisk's quality, but has not lifted it to the premium level of the very top data oligopolies. Put differently: it is not a bubble, but it is not cheap either.
Method 3: Asset or Liquidation Value
Fact: As of 2026Q1, the company had total assets of $4.598 billion, including goodwill of $1.863 billion and net intangible assets of $329 million; shareholders' equity was -$1.167 billion.
View: For a company like Verisk, asset value is almost useless for supporting an investment decision. Its value does not mainly reside in plants, land, or inventory, but in data, models, industry standards, customer relationships, and software embedding. Once these enter a liquidation scenario, the impairment would be very large. Therefore, book value not only fails to provide a margin of safety; it also reminds you that this is a company that can only be valued through future cash flows.
Margin of Safety Judgment
Is the current price cheap enough? View: no.
What is the most fragile assumption in the valuation? View: The most fragile assumption is not the margin, but whether owner earnings per share can still grow at 5%-7% over the next 5 to 10 years. If growth declines, today's price is hard to call cheap.
If growth is lower than expected, is a reasonable return still possible? Inference: If long-term growth is closer to 3%-4% rather than 6%, the base-case DCF value would probably fall to around $145 to $155 per share, below the current price. This judgment is based on cash-flow discount sensitivity analysis, not a fact disclosed by the company.
If margins decline, does the investment still work? Inference: If operating margin falls by 4 to 5 percentage points from the current roughly 44%, and growth also slows, intrinsic value would be marked down significantly. Since the current valuation is not low, tolerance for margin compression is limited.
If valuation multiples contract, could that create permanent loss? View: Yes. Today, you are not buying a low-multiple asset. You are buying a high-quality asset that already carries some premium. If, 10 years from now, the market is only willing to assign around 18x owner earnings rather than 20x+, your actual return may be only low-single-digit.
Required margin of safety and ideal buy price
Required margin of safety: at least 20%; for conservative investors, I would prefer closer to 25%
Ideal buy price range:$130 to $145
Acceptable holding price range:$145 to $185
Clearly overvalued price range:above $205
Risks, Comparisons, and Final Conclusion
Risks and the Bear Case
The most important risk is not short-term volatility, but whether "the gears of this compounding machine are being worn down."
Competitive risk Insurers can build systems internally, software platforms can extend into adjacent workflow links, and data suppliers are also increasing. The company itself acknowledges that competition comes from statistical agents, consulting firms, regional service providers, technology vendors, and customers' internal resources.
Technology substitution and AI risk The company clearly discloses that customers or third parties using AI may replace or weaken the value of its existing products; its own AI applications may also create compliance, privacy, bias, and intellectual-property issues. Reuters has also noted ongoing market concern about whether AI could erode the moats of data and analytics companies.
Regulatory and privacy risk Verisk handles large amounts of personal and commercial data and faces regulatory frameworks including FCRA, GLBA, DPPA, and GDPR. The company discloses that stricter future data-use restrictions could materially affect the business.
Financial leverage risk As of 2026Q1, net debt was about $3.95 billion. Although coverage ratios remain acceptable, financial flexibility is not as strong as for companies with large net cash positions in a high-rate environment. The company's 2023 Investor Day target leverage range is 2-3x Debt/EBITDA, and the current rough calculation is already at the high end of that range.
Management and capital-allocation risk The 2024 average repurchase price of $263 now looks high. The failed 2025 AccuLynx acquisition and related litigation show that M&A is not risk-free.
Overvaluation risk The current share price does not offer a deep discount. Rolling FCF yield is about 4.9%, while the U.S. 10-year Treasury yield is about 4.57%. For a relatively conservative investor, this stock-bond spread is not enough to create a strong margin of safety.
Cyclical risk Direct cyclicality is not strong, but insurance-industry capex, premium-pricing cycles, reinsurance-market changes, and customer-behavior changes caused by frequent catastrophes can still affect the rhythm of some Verisk products.
Customer concentration risk Overall concentration is not high, but the top 50 customers account for about 42% of revenue, and the industry itself is not highly fragmented.
Supply chain and cloud-infrastructure risk A small number of cloud providers create lock-in and single-point-of-failure risks, and the company explicitly discloses this risk.
FX and interest-rate risk Rising rates compress valuation. 2026 guidance expects full-year interest expense of $190 million to $200 million, clearly above the level of the past few years.
Accounting and litigation risk The company discloses several cases for which it still cannot estimate the upper bound of possible losses, including telematics/privacy litigation, Argus/JPMC trade-secret litigation, and AccuLynx M&A litigation.
The Strongest Opposing View
If I were making the bear case, I would put it this way:
Verisk is certainly a good company, but it may be valued as an "insurance data toll road" that can never be replaced. In reality, AI may lower the boundaries among specialized databases, rules engines, and workflow software; regulation may restrict data use; and customers may bring some analytics capabilities back in-house. Meanwhile, the company has used aggressive buybacks to push equity close to or below zero, and the current cash-flow yield is only slightly above the risk-free rate. Investors are therefore taking the risk of "a good company but ordinary returns," not the opportunity of "a good company bought cheaply."
What facts would make me admit this judgment was wrong?
Subscription revenue mix continues to decline, or automatic renewals and embedded products no longer bring stable cash flow.
Pricing power in core underwriting and claims products disappears, and long-term growth falls below 3%.
EBITDA/operating margins weaken materially and cannot recover, showing erosion of scale advantages.
Privacy/data litigation or regulatory changes restrict data supply, product usability, or entire business lines.
Net debt/EBITDA remains above 3x for a long period while the company continues to support EPS with debt-funded buybacks.
What is the largest permanent capital-loss scenario? It is not a short-term 20% decline in the stock price. It is buying at a price that assumes "perpetual cash-flow compounding," only to find a few years later that this is actually a mature software/data company with slowing growth, a marginally narrowing moat, and a valuation reverting to normal. In that case, long-term returns could be only low-single-digit, or even negative in real purchasing-power terms.
Comparison with Other Opportunities
Compared with the strongest competitors and adjacent comparables Verisk's business resilience and cash-flow quality are clearly better than those of high-volatility workflow software companies. But compared with the very top data oligopolies, its market is not as irreplaceable, and its valuation discount is not especially large.
Compared with the S&P 500 Index View: Buying Verisk at the current price may not clearly beat buying the index. The reason is simple: it is certainly better than many ordinary companies in the index, but your purchase price already reflects that. If you cannot value it precisely and track it over the long term, buying the index may be simpler.
Compared with the risk-free yield Verisk's current rolling FCF yield is about 4.9%, close to the U.S. 10-year Treasury yield of about 4.57%. In other words, when you buy the stock, the real bet is mainly on future growth, pricing power, and continuing buybacks, rather than on a wide cash-flow spread today.
If I could hold only 5 assets, would it be included? View: For new capital today, I would not put it among the top five priorities in a "hold only 5 assets" portfolio. The reason is not that the company is not good enough. The price is not good enough.
Investment Checklist
| Check item | Conclusion | Brief explanation |
|---|---|---|
| Can I understand this business? | Pass | Insurance data, models, and workflow subscription business; clear structure |
| Does it have long-term stable demand? | Pass | Insurance underwriting, claims, anti-fraud, and catastrophe-modeling demand persists over the long term |
| Does it have a durable moat? | Pass | Data, standards, embedded workflows, and industry relationships form the moat |
| Does it have pricing power? | Pass | Q1 2026 core underwriting products already showed price increases |
| Can it generate stable free cash flow? | Pass | FCF has been strong for many years and mostly above net income |
| Are its capital returns excellent? | Pass | ROIC incentive design and public disclosures point to high returns |
| Is management trustworthy? | Pass | Governance and disclosure are good, but capital allocation is not perfect |
| Is capital allocation rational? | Uncertain | Non-core divestitures are positive; buyback and M&A discipline is debatable |
| Is the balance sheet solid? | Pass | Operations are solid, but leverage is not low and equity provides no cushion |
| Is valuation below intrinsic value? | Fail | Closer to reasonable valuation than clear undervaluation |
| Is the margin of safety sufficient? | Fail | Not enough for relatively conservative investors |
| Would I feel comfortable holding it for the long term? | Pass | Company quality is high, but only if the entry price is not too high |
| What key facts would make me sell? | Pass | Impaired data advantage, growth slowdown, worsening regulation/litigation, leverage out of control |
| Am I buying only because of stock price or emotion? | Needs self-check | This company is easy to understand and easy to like; avoid overpaying for a good company |
Data Limitations
Unknown / additional information needed: the company does not publicly disclose an exact split between "maintenance capex" and "growth capex," so Owner Earnings uses a conservative approximation.
Unknown / additional information needed: precise market share by individual product, customer renewal rates, and net revenue retention were not fully disclosed in the public materials I retrieved this time.
Uncertain: the final outcome of the AccuLynx litigation has not been reached, and the company has also stated clearly that it currently cannot reasonably estimate possible losses.
Final Investment Conclusion
【Final Rating】 Watch
【One-Sentence Investment Thesis】 Verisk is a high-quality, strong-cash-flow insurance technology infrastructure company with a data and workflow moat, but at the current price, the market has largely priced in that quality, and the margin of safety is not wide enough.
【Core Bull Points】
High subscription mix, automatic renewals, cash received ahead of revenue recognition, and a stable business model.
Data assets, industry standards, and workflow embedding create a moat that is hard to replicate.
Strong free cash flow, moderate capex intensity, and an asset-light business.
Some pricing power, allowing growth even in an inflationary environment.
After the portfolio was refocused on insurance, quality and understandability improved.
【Core Bear Points】
Current valuation is not cheap and lacks an obvious margin of safety.
AI, privacy, and data-regulation risks could erode its core data advantage.
Part of the large buyback activity occurred at clearly expensive prices.
Leverage is not low, and negative equity means book assets provide no protection.
The terminated AccuLynx acquisition and subsequent litigation expose M&A and regulatory execution risk.
【Key Assumptions】
Owner earnings or cash flow per share can maintain annualized growth of roughly 5%-7% over the next 5 to 10 years.
Subscription revenue mix stays around 80%, and renewal quality does not deteriorate materially.
Operating margin remains broadly stable in the 43%-45% range, and adjusted EBITDA margin stays in the mid-50% range.
AI and regulatory changes do not materially damage its core data and workflow position.
Management continues buybacks with moderate leverage and better valuation discipline, rather than "paying any price for EPS."
【Fair Buy Price】 $130 to $145 per share. The basis is that this range roughly corresponds to a 20%-25% discount to my base intrinsic value range, and is also closer to the upper end of the conservative valuation range.
【Target Holding Period】 More than 10 years. If you do not hold through a full insurance cycle and technology-change cycle, it is hard to truly benefit from this type of company's compounding.
【Expected Annualized Return】 This is my subjective estimate, not a fact:
Conservative scenario: about 4%-6%
Base scenario: about 7%-9%
Bull scenario: about 10%-12%
【Maximum Loss Risk】 If growth falls to around 3% over the next few years, valuation falls back to a more ordinary 16x-18x owner earnings, and regulation or AI causes real product damage, a 30%-40% permanent capital loss from today's purchase price is not unimaginable.
【Tracking Indicators】
Hosted subscription revenue mix
OCC revenue growth
Growth quality of the two major lines, Underwriting and Claims
Adjusted EBITDA margin and operating margin
Operating cash flow and free cash flow
Net debt / EBITDA
Average buyback price and buyback size
Progress in privacy, data, and trade-secret litigation
Whether AI product rollout brings real incremental revenue
Whether 2026 and later guidance continues to be delivered
【Signals That Would Trigger Reassessment】
Subscription model weakens, and deferred revenue and prepayment characteristics decline materially
Core products lose pricing power
OCC growth is materially below 4% for several consecutive quarters
Margins break down materially with no visible recovery path
Leverage rises while the company continues high-priced buybacks
Major privacy/data litigation losses or regulatory restrictions damage business lines
Competitors or customer-built solutions materially erode Verisk's workflow position
【Final Recommendation】 If you buy Verisk as a business rather than as a ticker symbol, it probably deserves a place on your long-term watchlist and may even deserve heavy research at a lower price. But at today's price, for a balanced but relatively conservative long-term investor, I would rather remain restrained. Good business, fairly clear; good price, not yet clear enough.
This report is based on public information and does not constitute investment advice. Markets carry risk; invest with caution.
Full report
Sign in to read the full report
Sign up free to unlock the full text, the Baillie growth scorecard, and full-text search.
Log in / Sign up free