The Discounted Cash Flow (DCF) valuation of Varonis Systems Inc (VRNS) is (33.62) USD. With the latest stock price at 47.94 USD, the upside of Varonis Systems Inc based on DCF is -170.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.9% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (79.47) - (22.83) | (33.62) |
| Upside | -265.8% - -147.6% | -170.1% |