VRNT
Verint Systems Inc
Price:  
30.86 
USD
Volume:  
479,376.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VRNT Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Verint Systems Inc (VRNT) is 17.90 USD. This VRNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.86 USD, the upside of Verint Systems Inc is %.

The range of the Intrinsic Value is 11.73 - 34.87 USD

30.86 USD
Stock Price
17.90 USD
Intrinsic Value
Intrinsic Value Details

VRNT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.73 - 34.87 17.90 -42.0%
DCF (Growth 10y) 14.06 - 38.43 20.62 -33.2%
DCF (EBITDA 5y) 16.71 - 41.72 23.52 -23.8%
DCF (EBITDA 10y) 17.87 - 43.78 25.06 -18.8%
Fair Value 15.48 - 15.48 15.48 -49.85%
P/E 13.00 - 29.59 23.37 -24.3%
EV/EBITDA 18.22 - 55.92 26.60 -13.8%
EPV 13.52 - 19.32 16.42 -46.8%
DDM - Stable 4.79 - 15.06 9.93 -67.8%
DDM - Multi 10.55 - 24.77 14.69 -52.4%

VRNT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,925.05
Beta 1.89
Outstanding shares (mil) 62.38
Enterprise Value (mil) 2,094.61
Market risk premium 4.60%
Cost of Equity 10.37%
Cost of Debt 4.53%
WACC 9.08%