Valuation Commvault Systems, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 15:22:32 2026-08-07 EDT			5-day change	1st Jan Change
116.70 ^EUR	+1.79%		+15.04%	+8.01%

08-06	Commvault Systems, Inc. - Shareholder/Analyst Call
08-03	Commvault Systems, Inc. Integrates Threat Scan With Google LLC Threat Intelligence to Enable Fast, Clean Recoveries Following Cyberattacks	CI

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	5,527	-	-
Change	-	-14.5%	75.19%	56.73%	-50.65%	61.37%	-	-
Enterprise Value (EV) ¹	2,689	2,528	4,116	6,639	2,525	5,426	5,213	5,164
Change	-	-5.99%	62.81%	61.3%	-61.96%	114.86%	-3.91%	-0.95%
P/E	93.5x	-70.9x	27x	93.9x	49.3x	56.8x	42.3x	33.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	-1.7x	-8.28x	1.2x	1.2x	1.3x
Capitalization / Revenue	3.84x	3.22x	5.28x	6.97x	2.89x	4.23x	3.8x	3.42x
EV / Revenue	3.49x	3.22x	4.9x	6.67x	2.13x	4.15x	3.59x	3.19x
EV / EBITDA	15.6x	14.9x	22.4x	30.3x	10.2x	19.1x	15.8x	13.5x
EV / EBIT	16.6x	15.8x	23.2x	31.7x	10.6x	19.7x	16.5x	14x
EV / FCF	15.5x	15.1x	20.6x	32.6x	10.6x	21.1x	17.5x	14.7x
FCF Yield	6.44%	6.61%	4.85%	3.07%	9.39%	4.74%	5.71%	6.81%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.71	-0.8	3.75	1.68	1.58	2.349	3.156	3.965
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	769.6	784.6	839.2	995.6	1,184	1,306	1,453	1,617
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	96.41	125.7	133.8
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	133.36	133.36	133.36
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	25.4x	9.4x	15.32x	0.79%	3,712B
PALANTIR TECHNOLOGIES INC.	104.28x	44.37x	71.89x	-.--%	375B
CADENCE DESIGN SYSTEMS, INC.	70.49x	14.86x	31.34x	-.--%	93.2B
DATADOG, INC.	375.92x	17.25x	69.94x	-.--%	81.62B
SYNOPSYS, INC.	150.44x	8.8x	22.47x	-.--%	77.74B
SEA LIMITED	37.13x	1.96x	15.41x	-.--%	67.99B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	113.29x	4.97x	24.3x	-.--%	43.47B
DASSAULT SYSTÈMES SE	21.83x	4.13x	11.4x	1.3%	33.15B
ZOOM COMMUNICATIONS, INC.	24.55x	4.19x	9.7x	-.--%	29.7B
Average	102.59x	12.21x	30.20x	0.23%	501.48B
Weighted average by Cap.	42.36x	12.32x	21.48x	0.66%