As of 2024-12-14, the Intrinsic Value of Commvault Systems Inc (CVLT) is
69.81 USD. This CVLT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 173.14 USD, the upside of Commvault Systems Inc is
-59.70%.
The range of the Intrinsic Value is 42.37 - 362.18 USD
69.81 USD
Intrinsic Value
CVLT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.37 - 362.18 |
69.81 |
-59.7% |
| DCF (Growth 10y) |
50.56 - 418.92 |
82.34 |
-52.4% |
| DCF (EBITDA 5y) |
66.66 - 100.33 |
82.75 |
-52.2% |
| DCF (EBITDA 10y) |
75.88 - 121.97 |
96.98 |
-44.0% |
| Fair Value |
20.28 - 20.28 |
20.28 |
-88.29% |
| P/E |
66.17 - 183.80 |
128.16 |
-26.0% |
| EV/EBITDA |
57.46 - 81.45 |
70.22 |
-59.4% |
| EPV |
24.10 - 31.32 |
27.71 |
-84.0% |
| DDM - Stable |
30.91 - 140.39 |
85.65 |
-50.5% |
| DDM - Multi |
16.40 - 60.73 |
26.16 |
-84.9% |
CVLT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,571.41 |
| Beta |
1.09 |
| Outstanding shares (mil) |
43.73 |
| Enterprise Value (mil) |
7,268.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.89% |
| Cost of Debt |
4.48% |
| WACC |
6.59% |