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 5,566 - -
Change - -14.5% 75.19% 56.73% -50.65% 62.52% - -
Enterprise Value (EV) 1 2,689 2,528 4,116 6,639 2,525 5,465 5,253 5,203
Change - -5.99% 62.81% 61.3% -61.96% 116.42% -3.88% -0.94%
P/E 93.5x -70.9x 27x 93.9x 49.3x 55.2x 42.6x 34.1x
PBR - - - - - - - -
PEG - 0x -0x -1.7x -8.28x 1x 1.4x 1.4x
Capitalization / Revenue 3.84x 3.22x 5.28x 6.97x 2.89x 4.26x 3.83x 3.43x
EV / Revenue 3.49x 3.22x 4.9x 6.67x 2.13x 4.18x 3.61x 3.21x
EV / EBITDA 15.6x 14.9x 22.4x 30.3x 10.2x 19.3x 15.9x 13.6x
EV / EBIT 16.6x 15.8x 23.2x 31.7x 10.6x 19.8x 16.6x 14.1x
EV / FCF 15.5x 15.1x 20.6x 32.6x 10.6x 21.3x 17.7x 15.5x
FCF Yield 6.44% 6.61% 4.85% 3.07% 9.39% 4.7% 5.66% 6.47%
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 77.89 134.31 134.31 134.31
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.($)
53.89x4.08x18.82x - 5.44B
24.97x9.22x15.02x0.79% 3,651B
114.04x49.22x79.9x-.--% 415B
69.06x14.58x30.74x-.--% 91.4B
395.3x16.91x66.82x-.--% 80.07B
151.48x8.86x22.62x-.--% 78.27B
41.55x2.11x16.83x-.--% 75.45B
121.52x4.99x24.08x-.--% 43.55B
168.26x5.33x20.59x-.--% 42.15B
22.75x4.35x11.99x1.24% 34.99B
Average 116.28x 11.96x 30.74x 0.23% 451.76B
Weighted average by Cap. 45.37x 12.89x 22.50x 0.65%

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.