VRNS
Varonis Systems Inc
Price:  
45.07 
USD
Volume:  
1,189,926.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VRNS DCF Valuation - Growth Exit 5Y

-170.0%
Upside

The Discounted Cash Flow (DCF) valuation of Varonis Systems Inc (VRNS) is (31.55) USD. With the latest stock price at 45.07 USD, the upside of Varonis Systems Inc based on DCF is -170.0%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate 6.8% - 10.5% 8.7%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price (75.49) - (20.68) (31.55)
Upside -267.5% - -145.9% -170.0%
45.07 USD
Stock Price
(31.55) USD
Fair Price