
Verint Systems Inc.
VRNT 25.74 (0.00%) 0.00
1.60(B)
Information Technology
Software
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
Discounted cash-flow
N/A
Negative FCF or FCF estimates
Negative FCF or FCF estimates
Discount
rate10%
rate10%
Terminal
rate5%
rate5%
Growth p.
length5y
length5y
Growth p.
rate10%
rate10%
Economic moat: None/narrow
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)
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
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)
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+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+1$209.59(M)
FY+2$222.92(M)
FY+3$243.76(M)
FY+4$283.00(M)
EPS
CAGR: 13.9%FY+1$2.90
FY+2$3.11
FY+3$3.40
FY+4$4.29
FCF per share
CAGR: 12.4%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
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.