Company Valuation: Verint Systems Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2020 2021 2022 2023 2024 2025
Market Cap 1 3,876 4,853 3,373 2,501 1,871 1,581
Change - 25.22% -30.51% -25.84% -25.19% -15.51%
Enterprise Value (EV) 1 4,450 5,052 3,479 2,680 2,080 1,813
Change - 13.53% -31.13% -22.98% -22.39% -12.83%
P/E 135x -321x -733x -420x 107x 24.4x
PBR 3.05x 3.82x 3.57x 2.9x 2.24x 1.78x
PEG - 2x 10.5x -14.5x -0x 0x
Capitalization / Revenue 2.97x 3.81x 3.86x 2.77x 2.06x 1.74x
EV / Revenue 3.41x 3.97x 3.98x 2.97x 2.28x 1.99x
EV / EBITDA 28x 29.7x 29.6x 22.3x 16.5x 12.6x
EV / EBIT 45.4x 45.5x 51.9x 36x 28.8x 15.7x
EV / FCF 23.9x 17.4x 18.6x 23.3x 19.6x 13.7x
FCF Yield 4.19% 5.76% 5.38% 4.3% 5.09% 7.32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.43 -0.23 -0.07 -0.0903 0.2783 1.04
Distribution rate - - - - - -
Net sales 1 1,304 1,274 874.5 902.2 910.4 909.2
EBITDA 1 159.1 170.2 117.6 120.1 126.3 144.1
EBIT 1 97.92 111 67.03 74.36 72.24 115.5
Net income 1 28.68 -7.267 14.41 14.9 38.61 82.27
Net Debt 1 574.1 198.6 106.9 179 209 232.3
Reference price 2 58.00 73.83 51.33 37.97 29.69 25.38
Nbr of stocks (in thousands) 66,824 65,736 65,704 65,866 63,015 62,285
Announcement Date 3/31/20 3/31/21 3/29/22 3/29/23 3/27/24 3/26/25
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.24B
23.14x3.77x13.17x2.87% 222B
-116.79x18.57x106.98x-.--% 115B
13.73x1.52x7.97x3.49% 113B
14.91x2.72x10.28x5.51% 87.05B
20.45x5.36x13.17x2.79% 62.19B
14.69x2.13x9.06x5.31% 47.45B
20.59x1.68x10.33x1.42% 39.79B
20.4x1.55x9.86x0.92% 38.85B
17.74x2.3x10.68x4.87% 36.84B
Average 3.21x 4.40x 21.28x 3.02% 76.42B
Weighted average by Cap. -1.63x 5.29x 25.56x 2.9%

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. VRNT Stock
  4. Valuation Verint Systems Inc.