Company Valuation: Commvault Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,957 2,528 4,429 6,941 3,425 6,449 - -
Change - -14.5% 75.19% 56.73% -50.65% 88.27% - -
Enterprise Value (EV) 1 2,689 2,528 4,116 6,639 2,525 6,364 6,154 6,087
Change - -5.99% 62.81% 61.3% -61.96% 152.01% -3.3% -1.09%
P/E 93.5x -70.9x 27x 93.9x 49.3x 59.3x 44.3x 38.2x
PBR - - - - - 169x 210x 185x
PEG - 0x -0x -1.7x -8.28x 0.9x 1.3x 2.4x
Capitalization / Revenue 3.84x 3.22x 5.28x 6.97x 2.89x 4.94x 4.43x 4.01x
EV / Revenue 3.49x 3.22x 4.9x 6.67x 2.13x 4.87x 4.23x 3.78x
EV / EBITDA 15.6x 14.9x 22.4x 30.3x 10.2x 22.1x 18.5x 15.8x
EV / EBIT 16.6x 15.8x 23.2x 31.7x 10.6x 22.8x 19.2x 16.5x
EV / FCF 15.5x 15.1x 20.6x 32.6x 10.6x 24.3x 20.2x 16.5x
FCF Yield 6.44% 6.61% 4.85% 3.07% 9.39% 4.12% 4.95% 6.07%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.71 -0.8 3.75 1.68 1.58 2.659 3.558 4.123
Distribution rate - - - - - - - -
Net sales 1 769.6 784.6 839.2 995.6 1,184 1,307 1,455 1,610
EBITDA 1 172.6 170.2 184 218.9 247.9 288 332.8 386
EBIT 1 161.7 159.9 177.5 209.7 237.5 279.1 320.7 368.5
Net income 1 33.62 -35.77 168.9 76.11 70.66 112.7 145.8 165.9
Net Debt 1 -267.5 - -312.8 -302.1 -900 -84.9 -294.8 -362
Reference price 2 66.35 56.74 101.43 157.76 77.89 157.62 157.62 157.62
Nbr of stocks (in thousands) 44,560 44,553 43,662 43,998 43,974 40,913 - -
Announcement Date 03/05/22 02/05/23 30/04/24 29/04/25 28/04/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
59.29x4.87x22.1x - 6.45B
26.89x10.02x16.23x0.74% 3,980B
92.49x42.23x68.06x-.--% 373B
17.26x5.25x9.11x1.78% 359B
199.65x17.7x51.82x-.--% 257B
29.85x6.1x18.97x1.25% 279B
1866.62x36.23x118.53x-.--% 223B
71.62x6.54x17.14x-.--% 106B
13.51x3.59x7.51x-.--% 95.91B
37.93x10.41x26.87x-.--% 90.01B
Average 241.51x 14.30x 35.63x 0.42% 577.03B
Weighted average by Cap. 110.24x 12.80x 24.85x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Commvault Systems, Inc.

Historical PBR trend

Valuation ratios - PBR - Commvault Systems, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Commvault Systems, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Commvault Systems, Inc.

  1. Stock Market
  2. Stocks
  3. CVLT Stock
  4. Valuation Commvault Systems, Inc.