Intrinsic value of CommVault Systems, Inc. (CVLT)

[per Chepakovich valuation model]

other valuations of CVLT

[per Chepakovich valuation model]  See other valuations of CVLT stock

Previous Close$68.87
Intrinsic Value
Upside potential
Previous Close
$68.87

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-03-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-5.6NaN
Revenue, $671NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m688NaN
Operating income, $m-18NaN
EBITDA, $m17NaN
Interest expense (income), $mNaN
Earnings before tax, $m-13NaN
Tax expense, $m-7NaN
Net income, $m-6NaN

BALANCE SHEET

Cash and short-term investments, $m340NaN
Total assets, $m845NaN
Adjusted assets (=assets-cash), $m505NaN
Average production assets, $m198NaN
Working capital, $m185NaN
Total debt, $m17NaN
Total liabilities, $m433NaN
Total equity, $m412NaN
Debt-to-equity ratio0.040NaN
Adjusted equity ratio0.158NaN

CASH FLOW

Net income, $m-6NaN
Depreciation, amort., depletion, $m35NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m88NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-3NaN
Free cash flow, $m92NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m185
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN