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 Intrinsic Value

-170.00 %
Upside

As of 2024-05-27, the Intrinsic Value of Varonis Systems Inc (VRNS) is (31.55) USD. This VRNS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.07 USD, the upside of Varonis Systems Inc is -170.00%.

The range of the Intrinsic Value is (75.49) - (20.68) USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

45.07 USD
Stock Price
(31.55) USD
Intrinsic Value
Intrinsic Value Details

VRNS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (75.49) - (20.68) (31.55) -170.0%
DCF (Growth 10y) (23.60) - (81.59) (35.22) -178.2%
DCF (EBITDA 5y) (20.23) - (46.56) (1,234.50) -123450.0%
DCF (EBITDA 10y) (23.56) - (54.02) (1,234.50) -123450.0%
Fair Value -4.62 - -4.62 -4.62 -110.26%
P/E (32.45) - (32.30) (31.16) -169.1%
EV/EBITDA (22.11) - (44.16) (32.32) -171.7%
EPV (9.86) - (14.59) (12.23) -127.1%
DDM - Stable (8.43) - (44.67) (26.55) -158.9%
DDM - Multi (7.81) - (33.57) (12.83) -128.5%

VRNS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,025.31
Beta 1.24
Outstanding shares (mil) 111.50
Enterprise Value (mil) 5,129.11
Market risk premium 4.60%
Cost of Equity 8.77%
Cost of Debt 7.00%
WACC 8.65%