CVLT
Commvault Systems Inc
Price:  
116.54 
USD
Volume:  
390,251.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVLT Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Commvault Systems Inc (CVLT) is 66.45 USD. This CVLT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.54 USD, the upside of Commvault Systems Inc is %.

The range of the Intrinsic Value is 42.07 - 237.91 USD

116.54 USD
Stock Price
66.45 USD
Intrinsic Value
Intrinsic Value Details

CVLT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.07 - 237.91 66.45 -43.0%
DCF (Growth 10y) 51.19 - 283.73 80.31 -31.1%
DCF (EBITDA 5y) 57.80 - 94.66 70.15 -39.8%
DCF (EBITDA 10y) 66.24 - 113.71 82.35 -29.3%
Fair Value 19.45 - 19.45 19.45 -83.31%
P/E 57.64 - 148.63 101.27 -13.1%
EV/EBITDA 46.96 - 84.48 59.95 -48.6%
EPV 24.29 - 30.73 27.51 -76.4%
DDM - Stable 29.33 - 118.28 73.80 -36.7%
DDM - Multi 16.17 - 53.95 25.27 -78.3%

CVLT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,057.84
Beta 1.25
Outstanding shares (mil) 43.40
Enterprise Value (mil) 4,745.08
Market risk premium 4.60%
Cost of Equity 10.12%
Cost of Debt 4.62%
WACC 6.76%