As of 2025-05-09, the Intrinsic Value of Cyberark Software Ltd (CYBR) is (57.40) USD. This CYBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 364.46 USD, the upside of Cyberark Software Ltd is -115.80%.
The range of the Intrinsic Value is (618.33) - (26.46) USD
Based on its market price of 364.46 USD and our intrinsic valuation, Cyberark Software Ltd (CYBR) is overvalued by 115.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (618.33) - (26.46) | (57.40) | -115.8% |
| DCF (Growth 10y) | (28.40) - (596.43) | (58.29) | -116.0% |
| DCF (EBITDA 5y) | (5.79) - (12.86) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (5.83) - (10.21) | (1,234.50) | -123450.0% |
| Fair Value | -9.45 - -9.45 | -9.45 | -102.59% |
| P/E | (49.39) - (53.06) | (51.40) | -114.1% |
| EV/EBITDA | (5.66) - (13.84) | (9.09) | -102.5% |
| EPV | (8.22) - (16.67) | (12.45) | -103.4% |
| DDM - Stable | (15.70) - (96.37) | (56.03) | -115.4% |
| DDM - Multi | 3.57 - 18.46 | 6.14 | -98.3% |
| Market Cap (mil) | 18,026.19 |
| Beta | 1.37 |
| Outstanding shares (mil) | 49.46 |
| Enterprise Value (mil) | 17,499.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.07% |
| Cost of Debt | 5.00% |
| WACC | 6.37% |