Verint Systems Inc. (VRNT) DCF Valuation

Verint Systems Inc. (VRNT) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Verint Systems Inc. (VRNT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Streamline your analysis and improve precision with our (VRNT) DCF Calculator! Equipped with up-to-date Verint Systems Inc. data and customizable assumptions, this tool empowers you to forecast, evaluate, and assess (VRNT) like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,303.6 1,273.7 874.5 902.2 910.4 843.1 780.8 723.1 669.6 620.2
Revenue Growth, % 0 -2.3 -31.34 3.17 0.90242 -7.39 -7.39 -7.39 -7.39 -7.39
EBITDA 181.2 79.2 124.3 130.6 143.1 108.8 100.7 93.3 86.4 80.0
EBITDA, % 13.9 6.21 14.21 14.47 15.72 12.9 12.9 12.9 12.9 12.9
Depreciation 87.5 85.4 75.4 68.0 71.5 63.1 58.4 54.1 50.1 46.4
Depreciation, % 6.71 6.7 8.63 7.53 7.85 7.49 7.49 7.49 7.49 7.49
EBIT 93.7 -6.2 48.8 62.6 71.6 45.7 42.3 39.2 36.3 33.6
EBIT, % 7.19 -0.48897 5.58 6.94 7.87 5.42 5.42 5.42 5.42 5.42
Total Cash 399.4 714.9 359.6 282.8 242.1 313.3 290.2 268.7 248.9 230.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 447.4 242.9 236.5 261.4 257.4
Account Receivables, % 34.32 19.07 27.05 28.97 28.27
Inventories 20.5 20.1 5.3 12.6 14.2 11.3 10.5 9.7 9.0 8.3
Inventories, % 1.57 1.58 0.61029 1.4 1.56 1.34 1.34 1.34 1.34 1.34
Accounts Payable 71.6 35.5 39.5 43.6 26.3 34.6 32.0 29.7 27.5 25.4
Accounts Payable, % 5.49 2.78 4.52 4.84 2.89 4.1 4.1 4.1 4.1 4.1
Capital Expenditure -52.3 -40.3 -24.5 -35.5 -25.7 -28.2 -26.1 -24.2 -22.4 -20.8
Capital Expenditure, % -4.01 -3.17 -2.8 -3.94 -2.83 -3.35 -3.35 -3.35 -3.35 -3.35
Tax Rate, % 36.99 36.99 36.99 36.99 36.99 36.99 36.99 36.99 36.99 36.99
EBITAT 50.4 .0 17.8 17.0 45.1 16.5 15.3 14.1 13.1 12.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -310.6 213.9 93.9 21.5 75.9 87.8 63.0 58.4 54.0 50.0
WACC, % 8.58 8.1 8.43 8.34 8.67 8.42 8.42 8.42 8.42 8.42
PV UFCF
SUM PV UFCF 252.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 52
Terminal Value 1,177
Present Terminal Value 785
Enterprise Value 1,038
Net Debt 208
Equity Value 830
Diluted Shares Outstanding, MM 64
Equity Value Per Share 12.90

What You Will Get

  • Comprehensive VRNT Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Verint’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Verint Systems Inc. (VRNT).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to VRNT.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates for accurate projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Verint Systems Inc. (VRNT).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Verint Systems Inc.’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Calculator for Verint Systems Inc. (VRNT)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Verint Systems Inc. (VRNT).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Verint's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Verint Systems Inc. (VRNT).

Who Should Use This Product?

  • Individual Investors: Gain insights for making informed decisions regarding Verint Systems Inc. (VRNT) stock transactions.
  • Financial Analysts: Enhance valuation methodologies with accessible financial models tailored for Verint Systems Inc. (VRNT).
  • Consultants: Provide clients with accurate and timely valuation analyses of Verint Systems Inc. (VRNT).
  • Business Owners: Learn how companies like Verint Systems Inc. (VRNT) are valued to inform your business strategy.
  • Finance Students: Acquire practical valuation skills through the analysis of real-world data from Verint Systems Inc. (VRNT).

What the Verint Systems Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Verint Systems Inc. (VRNT).
  • Real-World Data: Verint’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Verint's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics relevant to Verint Systems Inc. (VRNT).
  • Dashboard with Visual Outputs: Engaging charts and tables for clear, actionable insights.

No products were found matching.