The Discounted Cash Flow (DCF) valuation of Varonis Systems Inc (VRNS) is (24.32) USD. With the latest stock price at 35.23 USD, the upside of Varonis Systems Inc based on DCF is -169.0%.
Based on the latest price of 35.23 USD and our DCF valuation, Varonis Systems Inc (VRNS) is a sell. selling VRNS stocks now will result in a potential gain of 169.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.8% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (78.20) - (15.28) | (24.32) |
| Upside | -322.0% - -143.4% | -169.0% |