CVLT
Commvault Systems Inc
Price:  
182.15 
USD
Volume:  
297,083.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVLT Intrinsic Value

-57.00 %
Upside

What is the intrinsic value of CVLT?

As of 2025-06-05, the Intrinsic Value of Commvault Systems Inc (CVLT) is 78.35 USD. This CVLT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.15 USD, the upside of Commvault Systems Inc is -57.00%.

The range of the Intrinsic Value is 45.30 - 633.83 USD

Is CVLT undervalued or overvalued?

Based on its market price of 182.15 USD and our intrinsic valuation, Commvault Systems Inc (CVLT) is overvalued by 57.00%.

182.15 USD
Stock Price
78.35 USD
Intrinsic Value
Intrinsic Value Details

CVLT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.30 - 633.83 78.35 -57.0%
DCF (Growth 10y) 67.67 - 975.24 118.82 -34.8%
DCF (EBITDA 5y) 77.71 - 117.33 95.08 -47.8%
DCF (EBITDA 10y) 101.53 - 164.87 128.59 -29.4%
Fair Value 22.46 - 22.46 22.46 -87.67%
P/E 61.24 - 71.98 65.68 -63.9%
EV/EBITDA 56.92 - 79.28 68.15 -62.6%
EPV 27.73 - 36.74 32.24 -82.3%
DDM - Stable 14.86 - 77.70 46.28 -74.6%
DDM - Multi 23.63 - 103.04 39.25 -78.4%

CVLT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,038.28
Beta 1.31
Outstanding shares (mil) 44.13
Enterprise Value (mil) 7,736.18
Market risk premium 4.60%
Cost of Equity 8.95%
Cost of Debt 4.48%
WACC 6.12%