CVLT
Commvault Systems Inc
Price:  
150.75 
USD
Volume:  
164,046.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVLT Intrinsic Value

-53.80 %
Upside

As of 2024-10-03, the Intrinsic Value of Commvault Systems Inc (CVLT) is 69.63 USD. This CVLT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.75 USD, the upside of Commvault Systems Inc is -53.80%.

The range of the Intrinsic Value is 41.86 - 395.63 USD

150.75 USD
Stock Price
69.63 USD
Intrinsic Value
Intrinsic Value Details

CVLT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.86 - 395.63 69.63 -53.8%
DCF (Growth 10y) 48.01 - 435.31 78.59 -47.9%
DCF (EBITDA 5y) 62.01 - 95.02 77.58 -48.5%
DCF (EBITDA 10y) 67.47 - 109.93 86.67 -42.5%
Fair Value 19.99 - 19.99 19.99 -86.74%
P/E 61.20 - 170.75 116.32 -22.8%
EV/EBITDA 54.47 - 78.46 66.78 -55.7%
EPV 23.66 - 31.15 27.41 -81.8%
DDM - Stable 30.20 - 142.53 86.36 -42.7%
DDM - Multi 15.30 - 59.69 24.77 -83.6%

CVLT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,589.28
Beta 1.07
Outstanding shares (mil) 43.71
Enterprise Value (mil) 6,301.41
Market risk premium 4.60%
Cost of Equity 9.90%
Cost of Debt 4.48%
WACC 6.59%