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 5,817 - -
Change - -14.5% 75.19% 56.73% -50.65% 69.84% - -
Enterprise Value (EV) 1 2,689 2,528 4,116 6,639 2,525 5,716 5,504 5,454
Change - -5.99% 62.81% 61.3% -61.96% 126.35% -3.71% -0.9%
P/E 93.5x -70.9x 27x 93.9x 49.3x 57.7x 44.5x 35.6x
PBR - - - - - - - -
PEG - 0x -0x -1.7x -8.28x 1.1x 1.5x 1.4x
Capitalization / Revenue 3.84x 3.22x 5.28x 6.97x 2.89x 4.45x 4x 3.59x
EV / Revenue 3.49x 3.22x 4.9x 6.67x 2.13x 4.38x 3.79x 3.36x
EV / EBITDA 15.6x 14.9x 22.4x 30.3x 10.2x 20.2x 16.7x 14.2x
EV / EBIT 16.6x 15.8x 23.2x 31.7x 10.6x 20.7x 17.4x 14.8x
EV / FCF 15.5x 15.1x 20.6x 32.6x 10.6x 22.2x 18.5x 16.2x
FCF Yield 6.44% 6.61% 4.85% 3.07% 9.39% 4.5% 5.4% 6.17%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.71 -0.8 3.75 1.68 1.58 2.434 3.151 3.94
Distribution rate - - - - - - - -
Net sales 1 769.6 784.6 839.2 995.6 1,184 1,306 1,454 1,623
EBITDA 1 172.6 170.2 184 218.9 247.9 283.5 329.4 383.5
EBIT 1 161.7 159.9 177.5 209.7 237.5 276.1 316.8 369.5
Net income 1 33.62 -35.77 168.9 76.11 70.66 99.48 125.6 132.8
Net Debt 1 -267.5 - -312.8 -302.1 -900 -101.4 -313.6 -363
Reference price 2 66.35 56.74 101.43 157.76 77.89 140.36 140.36 140.36
Nbr of stocks (in thousands) 44,560 44,553 43,662 43,998 43,974 41,445 - -
Announcement Date 5/3/22 5/2/23 4/30/24 4/29/25 4/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
57.67x4.38x20.16x - 5.82B
25.65x9.47x15.44x0.77% 3,750B
122.75x53.1x86.19x-.--% 447B
72.32x15.26x32.18x-.--% 95.71B
430.64x18.51x73.15x-.--% 87.23B
114.23x9.86x24.01x-.--% 89.09B
39.91x2.02x16.07x-.--% 72.47B
121.55x5x24.3x-.--% 43.57B
187.6x5.98x23.1x-.--% 46.99B
28.09x5.81x27.88x-.--% 37.06B
Average 120.04x 12.94x 34.25x 0.09% 467.51B
Weighted average by Cap. 47.93x 13.71x 24.06x 0.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


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