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 6,479 - -
Change - -14.5% 75.19% 56.73% -50.65% 89.16% - -
Enterprise Value (EV) 1 2,689 2,528 4,116 6,639 2,525 6,394 6,184 6,117
Change - -5.99% 62.81% 61.3% -61.96% 153.21% -3.28% -1.09%
P/E 93.5x -70.9x 27x 93.9x 49.3x 59.6x 44.5x 38.4x
PBR - - - - - 170x 211x 186x
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 4.96x 4.45x 4.02x
EV / Revenue 3.49x 3.22x 4.9x 6.67x 2.13x 4.89x 4.25x 3.8x
EV / EBITDA 15.6x 14.9x 22.4x 30.3x 10.2x 22.2x 18.6x 15.8x
EV / EBIT 16.6x 15.8x 23.2x 31.7x 10.6x 22.9x 19.3x 16.6x
EV / FCF 15.5x 15.1x 20.6x 32.6x 10.6x 24.4x 20.3x 16.6x
FCF Yield 6.44% 6.61% 4.85% 3.07% 9.39% 4.1% 4.92% 6.04%
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 77.89 158.36 158.36 158.36
Nbr of stocks (in thousands) 44,560 44,553 43,662 43,998 43,974 40,913 - -
Announcement Date 5/3/22 A 5/2/23 A 4/30/24 A 4/29/25 A 4/28/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
59.57x4.89x22.21x - 6.48B
26.62x9.92x16.06x0.74% 3,940B
95.82x43.76x70.53x-.--% 386B
17.4x5.28x9.17x1.77% 362B
29.16x5.96x18.52x1.28% 271B
203.65x17.65x51.68x-.--% 256B
1789.01x36.18x118.37x-.--% 223B
24.07x15.46x18.42x-.--% 130B
71.34x6.52x17.07x-.--% 106B
13.12x3.49x7.29x-.--% 93.14B
Average 232.98x 14.91x 34.93x 0.42% 577.4B
Weighted average by Cap. 107.17x 13.01x 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.