Varonis Systems, Inc.

Varonis Systems, Inc.

VRNSยทNASDAQ

$33.51

-7.2%
TechnologySoftware - Infrastructure

Varonis Systems, Inc. provides software products and services that allow enterprises to manage, analyze, alert, and secure enterprise data in North America, Europe, the Middle East, Africa, and internationally. Its software enables enterprises to protect data stored on premises and in the cloud, including sensitive files and emails; confidential personal data belonging to customers, and patients and employees' data; financial records; strategic and product plans; and other intellectual property. The company offers DatAdvantage that captures, aggregates, normalizes, and analyzes every data access event for users on Windows and UNIX/Linux servers, storage devices, email systems, Intranet servers, cloud applications, and data stores; and DatAlert that profiles users, devices, and their behaviors related to systems and data, detects and alerts on deviations that indicate compromise, and provides a Web-based dashboard and investigative interface. It also provides Data Classification Engine that identifies and tags data based on criteria set in various metadata dimensions, as well as provides business and information technology (IT) personnel with actionable intelligence about data; and DataPrivilege, which offers a self-service Web portal that allows users to request access to data necessary for their business functions, and owners to grant access without IT intervention. In addition, the company provides Data Transport Engine, which provides an execution engine that unifies the manipulation of data and metadata, translating business decisions, and instructions into technical commands, such as data migration or archiving; and DatAnswers that offers search functionality for enterprise data. Varonis Systems, Inc. sells products and services through a network of distributors and resellers. The company serves IT, security, and business personnel. Varonis Systems, Inc. was incorporated in 2004 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$3.94B
EPS-1.1300
P/E Ratio-29.65
Earnings Date08/04/2026
Varonis Systems, Inc.

Varonis Systems, Inc. Fair Value Envelope

VRNS ยท NASDAQ

Our analysis suggests that VRNS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $33.51, this represents a potential HIDDEN relative to our calculated worth for Varonis Systems, Inc..

Intrinsic Value
Current Price: $33.51

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$13.4B
+ Cash & Equivalents$202.5M
Firm Value$13.6B
- Debt$571.8M
Equity Value$13.0B
/ Shares Outstanding113,073,934B
DCF Value$115
UNDERVALUED BY 243%

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
$183.2M
$227.6M
$282.7M
$351.2M
$436.3M
$542.1M
$673.5M
$836.7M
$1.0B
$1.3B
Maintenance CapEx
-$3.1M
-$3.9M
-$4.8M
-$6.0M
-$7.5M
-$9.3M
-$11.5M
-$14.3M
-$17.8M
-$22.1M
Owner Earnings
$180.0M
$223.7M
$277.9M
$345.2M
$428.9M
$532.8M
$661.9M
$822.3M
$1.0B
$1.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$166.7M
$191.7M
$220.6M
$253.7M
$291.9M
$335.8M
$386.2M
$444.3M
$511.1M
$587.9M
Terminal Value represents 74.7% of Enterprise Value