First Time Loading...
V

Varonis Systems Inc
NASDAQ:VRNS

Watchlist Manager
Varonis Systems Inc
NASDAQ:VRNS
Watchlist
Price: 44.7 USD -0.4%
Updated: Apr 24, 2024

Intrinsic Value

Varonis Systems, Inc. engages in providing data security and analytics. [ Read More ]

The intrinsic value of one VRNS stock under the Base Case scenario is 20.62 USD. Compared to the current market price of 44.7 USD, Varonis Systems Inc is Overvalued by 54%.

Key Points:
VRNS Intrinsic Value
Base Case
20.62 USD
Overvaluation 54%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation Backtest
Varonis Systems Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling VRNS stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Varonis Systems Inc

Provide an overview of the primary business activities
of Varonis Systems Inc.

What unique competitive advantages
does Varonis Systems Inc hold over its rivals?

What risks and challenges
does Varonis Systems Inc face in the near future?

Has there been any significant insider trading activity
in Varonis Systems Inc recently?

Summarize the latest earnings call
of Varonis Systems Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Varonis Systems Inc.

Provide P/S
for Varonis Systems Inc.

Provide P/E
for Varonis Systems Inc.

Provide P/OCF
for Varonis Systems Inc.

Provide P/FCFE
for Varonis Systems Inc.

Provide P/B
for Varonis Systems Inc.

Provide EV/S
for Varonis Systems Inc.

Provide EV/GP
for Varonis Systems Inc.

Provide EV/EBITDA
for Varonis Systems Inc.

Provide EV/EBIT
for Varonis Systems Inc.

Provide EV/OCF
for Varonis Systems Inc.

Provide EV/FCFF
for Varonis Systems Inc.

Provide EV/IC
for Varonis Systems Inc.

Show me price targets
for Varonis Systems Inc made by professional analysts.

What are the Revenue projections
for Varonis Systems Inc?

How accurate were the past Revenue estimates
for Varonis Systems Inc?

What are the Net Income projections
for Varonis Systems Inc?

How accurate were the past Net Income estimates
for Varonis Systems Inc?

What are the EPS projections
for Varonis Systems Inc?

How accurate were the past EPS estimates
for Varonis Systems Inc?

What are the EBIT projections
for Varonis Systems Inc?

How accurate were the past EBIT estimates
for Varonis Systems Inc?

Compare the revenue forecasts
for Varonis Systems Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Varonis Systems Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Varonis Systems Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Varonis Systems Inc compared to its peers.

Compare the P/E ratios
of Varonis Systems Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Varonis Systems Inc with its peers.

Analyze the financial leverage
of Varonis Systems Inc compared to its main competitors.

Show all profitability ratios
for Varonis Systems Inc.

Provide ROE
for Varonis Systems Inc.

Provide ROA
for Varonis Systems Inc.

Provide ROIC
for Varonis Systems Inc.

Provide ROCE
for Varonis Systems Inc.

Provide Gross Margin
for Varonis Systems Inc.

Provide Operating Margin
for Varonis Systems Inc.

Provide Net Margin
for Varonis Systems Inc.

Provide FCF Margin
for Varonis Systems Inc.

Show all solvency ratios
for Varonis Systems Inc.

Provide D/E Ratio
for Varonis Systems Inc.

Provide D/A Ratio
for Varonis Systems Inc.

Provide Interest Coverage Ratio
for Varonis Systems Inc.

Provide Altman Z-Score Ratio
for Varonis Systems Inc.

Provide Quick Ratio
for Varonis Systems Inc.

Provide Current Ratio
for Varonis Systems Inc.

Provide Cash Ratio
for Varonis Systems Inc.

What is the historical Revenue growth
over the last 5 years for Varonis Systems Inc?

What is the historical Net Income growth
over the last 5 years for Varonis Systems Inc?

What is the current Free Cash Flow
of Varonis Systems Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Varonis Systems Inc.

Financials

Balance Sheet Decomposition
Varonis Systems Inc

Current Assets 767.2m
Cash & Short-Term Investments 533.7m
Receivables 169.1m
Other Current Assets 64.3m
Non-Current Assets 336.8m
Long-Term Investments 211.1m
PP&E 85.8m
Intangibles 24.4m
Other Non-Current Assets 15.5m
Current Liabilities 306.8m
Accounts Payable 672k
Accrued Liabilities 125.1m
Other Current Liabilities 181m
Non-Current Liabilities 307.5m
Long-Term Debt 250.5m
Other Non-Current Liabilities 57m
Efficiency

Earnings Waterfall
Varonis Systems Inc

Revenue
499.2m USD
Cost of Revenue
-71.8m USD
Gross Profit
427.4m USD
Operating Expenses
-544.6m USD
Operating Income
-117.2m USD
Other Expenses
16.3m USD
Net Income
-100.9m USD

Free Cash Flow Analysis
Varonis Systems Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

VRNS Profitability Score
Profitability Due Diligence

Varonis Systems Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

34/100
Profitability
Score

Varonis Systems Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

VRNS Solvency Score
Solvency Due Diligence

Varonis Systems Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Negative Net Debt
56/100
Solvency
Score

Varonis Systems Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VRNS Price Targets Summary
Varonis Systems Inc

Wall Street analysts forecast VRNS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VRNS is 54.12 USD with a low forecast of 45.45 USD and a high forecast of 68.25 USD.

Lowest
Price Target
45.45 USD
2% Upside
Average
Price Target
54.12 USD
21% Upside
Highest
Price Target
68.25 USD
53% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

VRNS Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

VRNS Price
Varonis Systems Inc

1M 1M
-6%
6M 6M
+37%
1Y 1Y
+82%
3Y 3Y
-22%
5Y 5Y
+107%
10Y 10Y
+377%
Annual Price Range
44.7
52w Low
22.44
52w High
51.98
Price Metrics
Average Annual Return 16.84%
Standard Deviation of Annual Returns 66.7%
Max Drawdown -78%
Shares Statistics
Market Capitalization 4.9B USD
Shares Outstanding 109 104 000
Percentage of Shares Shorted 7.21%

VRNS Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Varonis Systems Inc

Country

United States of America

Industry

Technology

Market Cap

4.9B USD

Dividend Yield

0%

Description

Varonis Systems, Inc. engages in providing data security and analytics. The company is headquartered in New York City, New York and currently employs 2,065 full-time employees. The company went IPO on 2014-02-28. The Company’s software products and services allow enterprises to manage, analyze, alert and secure enterprise data. The company is focused on protecting enterprise data, including sensitive files and emails; confidential customer, patient and employee data; financial records; strategic and product plans; and other intellectual property. The Varonis data security platform helps enterprises protect data against cyberattacks from both internal and external threats. The Company’s products include DatAdvantage, including the Automation Engine; DatAlert, including Varonis Edge; DataPrivilege, Data Classification Engine, including Policy Pack and Data Classification Labels; Data Transport Engine, and DatAnswers. The Company’s products address additional important use cases, including data protection, data governance, zero trust, cybercrime, compliance, data privacy, classification and threat detection and response.

Contact

NEW YORK
New York City
1250 Broadway, 29th Floor
+18772928789.0
https://www.varonis.com/

IPO

2014-02-28

Employees

2 065

Officers

Co-Founder, Chairman, CEO & President
Mr. Yakov Faitelson
Co-Founder & Director
Mr. Ohad Korkus
CFO & COO
Mr. Guy Melamed
Executive VP of Engineering & CTO
Mr. David Bass
VP, General Counsel & Corporate Secretary
Mr. Dov Gottlieb
Vice Chairman of Sales
Mr. James O'Boyle
Show More
Chief Information Officer & VP of Technical Services
Mr. Gilad Raz
Director of Investor Relations
Mr. Tim Perz CPA
Chief Marketing Officer
Mr. Rob Sobers
Chief Human Resources Officer
Ms. Dana Shahar-Gara
Show Less

See Also

Discover More
What is the Intrinsic Value of one VRNS stock?

The intrinsic value of one VRNS stock under the Base Case scenario is 20.62 USD.

Is VRNS stock undervalued or overvalued?

Compared to the current market price of 44.7 USD, Varonis Systems Inc is Overvalued by 54%.