Varonis Systems Inc
NASDAQ:VRNS

Watchlist Manager
Varonis Systems Inc Logo
Varonis Systems Inc
NASDAQ:VRNS
Watchlist
Price: 49.68 USD 0.47% Market Closed
Market Cap: 5.6B USD

Relative Value

The Relative Value of one VRNS stock under the Base Case scenario is 41.69 USD. Compared to the current market price of 49.68 USD, Varonis Systems Inc is Overvalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VRNS Relative Value
Base Case
41.69 USD
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
13
Median 3Y
8.7
Median 5Y
10.2
Industry
2.4
Forward
8.8
vs History
vs Industry
Median 3Y
-42.4
Median 5Y
-45.4
Industry
22.6
Forward
297.9
vs History
73
vs Industry
14
Median 3Y
78.9
Median 5Y
79.7
Industry
17
vs History
42
vs Industry
45
Median 3Y
45.7
Median 5Y
26
Industry
21.5
vs History
17
vs Industry
11
Median 3Y
10.1
Median 5Y
10.6
Industry
2.9
vs History
49
vs Industry
14
Median 3Y
8.1
Median 5Y
9.5
Industry
2.4
Forward
8.6
vs History
44
vs Industry
23
Median 3Y
9.9
Median 5Y
11.3
Industry
4.9
vs History
vs Industry
Median 3Y
-40.9
Median 5Y
-44.8
Industry
12.6
Forward
333.7
vs History
vs Industry
Median 3Y
-37
Median 5Y
-40.5
Industry
16.2
Forward
795
vs History
73
vs Industry
14
Median 3Y
68.3
Median 5Y
70.1
Industry
15.5
vs History
52
vs Industry
13
Median 3Y
60.7
Median 5Y
55
Industry
18.8
vs History
87
vs Industry
26
Median 3Y
8.6
Median 5Y
10.6
Industry
2.4

Multiples Across Competitors

VRNS Competitors Multiples
Varonis Systems Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Varonis Systems Inc
NASDAQ:VRNS
5.6B USD 9.8 -61.4 -52.7 -47.7
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 13.2 36.8 23.4 29.1
US
Oracle Corp
NYSE:ORCL
583.8B USD 10.2 46.9 27.2 36.4
US
ServiceNow Inc
NYSE:NOW
208B USD 18.1 135.2 97.7 136.8
US
Palo Alto Networks Inc
NASDAQ:PANW
134.5B USD 15.2 108.7 99.4 133.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
122B USD 29.5 -707.8 4 840.2 -576.2
US
Fortinet Inc
NASDAQ:FTNT
79.1B USD 12.9 42.1 36.1 38.5
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 46.7 21.5 36.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
47.8B USD 18.8 -1 233.9 -3 855.7 -373.4
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.8B USD 9.1 27.9 23.1 25.4
P/E Multiple
Earnings Growth PEG
US
Varonis Systems Inc
NASDAQ:VRNS
Average P/E: 145.9
Negative Multiple: -61.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
36.8
15%
2.5
US
Oracle Corp
NYSE:ORCL
46.9
35%
1.3
US
ServiceNow Inc
NYSE:NOW
135.2
52%
2.6
US
Palo Alto Networks Inc
NASDAQ:PANW
108.7
4%
27.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -707.8 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
42.1
14%
3
US
V
VMware Inc
XETRA:BZF1
46.7
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
723
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 233.9 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
27.9
17%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Varonis Systems Inc
NASDAQ:VRNS
Average EV/EBITDA: 603
Negative Multiple: -52.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
23.4
17%
1.4
US
Oracle Corp
NYSE:ORCL
27.2
32%
0.8
US
ServiceNow Inc
NYSE:NOW
97.7
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
99.4
49%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 840.2
178%
27.2
US
Fortinet Inc
NASDAQ:FTNT
36.1
17%
2.1
US
V
VMware Inc
XETRA:BZF1
21.5
19%
1.1
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 855.7 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.1
12%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Varonis Systems Inc
NASDAQ:VRNS
Average EV/EBIT: 100.7
Negative Multiple: -47.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
29.1
15%
1.9
US
Oracle Corp
NYSE:ORCL
36.4
33%
1.1
US
ServiceNow Inc
NYSE:NOW
136.8
64%
2.1
US
Palo Alto Networks Inc
NASDAQ:PANW
133.4
60%
2.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -576.2 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
38.5
17%
2.3
US
V
VMware Inc
XETRA:BZF1
36.4
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -373.4 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
25.4
15%
1.7