Logo
VRNT logo
Verint Systems Inc.
VRNT
25.74 (0.00%) 0.00
1.60(B)
Information Technology
Software
Verint Systems Inc. provides customer engagement solutions worldwide. It offers forecasting and scheduling channels and routing knowledge management fraud and security solutions quality and compliance analytics and insights real-time assistance self-services financial compliance and voice pf the consumer solutions. The company provides Verint Open platform designed to help brands increase CX automation across all touchpoints between organization and customers in the contact center back office branch web sites and mobile apps. It serves banking insurance public retail and telecommunication industries. Verint Systems Inc. was incorporated in 1994 and is headquartered in Melville New York.
Holdings:
Shares:
Cost basis:

Verint Systems Inc. (VRNT) price target and intrinsic value estimate

VRNT's fair price estimate is $45.5

This valuation is based on a fair P/E of 15.2 and EPS estimates of $3.00

The median analyst price target for VRNT is $36.0.

Analyst price targets range from $32.0 to $40.0

Is VRNT overvalued or undervalued?

VRNT is currently trading at $25.74

VRNT is undervalued by 43% using the pevaluation method.

VRNT is undervalued by 29% compared to median analyst price targets.

Do you agree with this valuation?

Valuation

PEvaluation

Current price
$25.74
Undervalued
Low
$34.1
Median
$45.5
High
$56.9
Fair P/E
Margin of safety

Analyst valuation

Current price
$25.74
Undervalued
Low
$32.0
Median
$36.0
High
$40.0
Strong Buy2
Buy2
Hold3
Sell0
Strong Sell0

Discounted cash-flow

N/A
Negative FCF or FCF estimates
TTM FCFFCF est.Growth FCFTerminal FCF
Discount
rate
10%
Terminal
rate
5%
Growth p.
length
5y
Growth p.
rate
10%
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow
None/narrowMediumWideVery wide

Overview

Market data

Market cap:$1.60(B)
Enterprise value:$2.31(B)
Total Equity:$1.32(B)
Shares outstanding:62.28(M)
Div. yield:0.00%
P/S:1.74
P/E:26.81
P/FCF:10.55
P/B:1.82
EPS:$1.0
FCF per share:$2.4
Dividend per share:$0.0

Income (TTM)

RevenueGrossNet
Revenue$920.75(M)
Gross profit$658.50(M)
EBITDA$140.37(M)
Net income$78.19(M)
Gross margin71.5%
Net margin8.5%

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$2.25(B)
Total liabilities$930.18(M)
Cash & Short-term inv.$183.60(M)
Long-term debt$412.24(M)
Debt issued$0
Debt repaid$-2.37(M)

Cash flow (TTM)

CFOCFICFF
FCF$151.74(M)
CapEx$-15.45(M)
Dividends paid$-20.08(M)
Stock issued$0
Stock repurchased$-83.63(M)
Stock-based comp.$77.18(M)

Future Growth

Revenue

CAGR: 7.8%
FY+1FY+2FY+3FY+4
FY+1$932.56(M)
FY+2$974.76(M)
FY+3$1.04(B)
FY+4$1.17(B)

Net Income

CAGR: 10.5%
FY+1FY+2FY+3FY+4
FY+1$209.59(M)
FY+2$222.92(M)
FY+3$243.76(M)
FY+4$283.00(M)

EPS

CAGR: 13.9%
FY+1FY+2FY+3FY+4
FY+1$2.90
FY+2$3.11
FY+3$3.40
FY+4$4.29

FCF per share

CAGR: 12.4%
FY+1FY+2FY+3
FY+1$2.65
FY+2$3.03
FY+3$3.35

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade
YearlyQuarterly
Income
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Shares (Basic)Shares (Diluted)
Per share data
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
ROICROAROCEROE
Market Cap.
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Market Cap.