Commvault Systems, Inc.

Commvault Systems, Inc.

CVLTยทNASDAQ

$120.85

-1.3%
TechnologySoftware - Application

Commvault Systems, Inc. provides data protection and information management software applications and related services in the United States and internationally. The company offers Commvault Backup and Recovery, a backup and recovery solution; Commvault Disaster Recovery, a replication and disaster recovery solution; and Commvault Complete Data Protection, a data protection solution. It also provides Commvault HyperScale X, an easy-to-deploy scale-out solution; Commvault Distributed Storage Platform that offers software-defined storage built on a hyperscale architecture; Metallic Cloud Storage service, which is the easy button to adopt secure and scalable cloud storage; and Metallic Software-as-a-Service. In addition, the company provides technology and business consulting, education, and remote managed services. Further, it sells appliances that integrate the software with hardware for use in a range of business needs and use cases; and offers professional and customer support services that include data management-as-a-service under the Metallic brand. The company sells its products and services directly through its sales force, and indirectly through its network of distributors, value-added resellers, systems integrators, corporate resellers, and original equipment manufacturers to large enterprises, small and medium sized businesses, and government agencies. It supports customers in a range of industries, including banking, insurance and financial services, government, healthcare, pharmaceuticals and medical services, technology, legal, manufacturing, utilities, and energy. Commvault Systems, Inc. was founded in 1988 and is headquartered in Tinton Falls, New Jersey.

At a Glance

Live Snapshot
Market Cap$4.99B
EPS1.6100
P/E Ratio75.06
Earnings Date08/04/2026
Commvault Systems, Inc.

Commvault Systems, Inc. Fair Value Envelope

CVLT ยท NASDAQ

Our analysis suggests that CVLT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $120.85, this represents a potential HIDDEN relative to our calculated worth for Commvault Systems, Inc..

Intrinsic Value
Current Price: $120.85

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$12.6B
+ Cash & Equivalents$900.0M
Firm Value$13.5B
- Debt$917.5M
Equity Value$12.5B
/ Shares Outstanding44,170,865B
DCF Value$284
UNDERVALUED BY 135%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$285.0M
$331.9M
$386.5M
$450.2M
$524.3M
$610.6M
$711.1M
$828.2M
$964.5M
$1.1B
Maintenance CapEx
-$1.8M
-$2.0M
-$2.4M
-$2.8M
-$3.2M
-$3.8M
-$4.4M
-$5.1M
-$5.9M
-$6.9M
Owner Earnings
$283.2M
$329.8M
$384.1M
$447.4M
$521.0M
$606.8M
$706.7M
$823.1M
$958.6M
$1.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$262.2M
$282.8M
$304.9M
$328.8M
$354.6M
$382.4M
$412.4M
$444.7M
$479.5M
$517.1M
Terminal Value represents 70.0% of Enterprise Value