As of 2024-09-21, the Intrinsic Value of Verint Systems Inc (VRNT) is
18.38 USD. This VRNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.09 USD, the upside of Verint Systems Inc is
-26.70%.
The range of the Intrinsic Value is 11.82 - 36.82 USD
18.38 USD
Intrinsic Value
VRNT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.82 - 36.82 |
18.38 |
-26.7% |
| DCF (Growth 10y) |
14.94 - 42.18 |
22.15 |
-11.7% |
| DCF (EBITDA 5y) |
21.70 - 44.54 |
27.87 |
11.1% |
| DCF (EBITDA 10y) |
22.46 - 46.72 |
29.30 |
16.8% |
| Fair Value |
25.15 - 25.15 |
25.15 |
0.25% |
| P/E |
13.94 - 30.01 |
23.30 |
-7.1% |
| EV/EBITDA |
26.09 - 65.60 |
37.47 |
49.3% |
| EPV |
14.07 - 19.75 |
16.91 |
-32.6% |
| DDM - Stable |
8.04 - 25.15 |
16.59 |
-33.9% |
| DDM - Multi |
10.69 - 25.52 |
15.02 |
-40.1% |
VRNT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,548.30 |
| Beta |
1.78 |
| Outstanding shares (mil) |
61.71 |
| Enterprise Value (mil) |
1,752.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.18% |
| Cost of Debt |
4.25% |
| WACC |
8.66% |