investorscraft@gmail.com

Intrinsic ValueCognyte Software Ltd. (CGNT)

Previous Close$8.52
Intrinsic Value
Upside potential
Previous Close
$8.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cognyte Software Ltd. operates in the cybersecurity and intelligence analytics sector, specializing in investigative analytics solutions for government and enterprise clients. The company’s core revenue model is driven by software licensing, maintenance, and professional services, catering to high-stakes environments where security and data intelligence are critical. Cognyte’s offerings include advanced analytics platforms that help organizations detect threats, investigate fraud, and mitigate risks, positioning it as a niche player in a competitive and rapidly evolving industry. The company serves a global clientele, with a strong emphasis on public safety and national security applications, differentiating itself through proprietary algorithms and domain expertise. While facing competition from larger cybersecurity firms, Cognyte maintains relevance by focusing on specialized use cases and tailored solutions, though its market share remains modest compared to industry leaders. Its ability to adapt to regulatory changes and emerging threats will be pivotal in sustaining growth.

Revenue Profitability And Efficiency

Cognyte reported revenue of $350.6 million for FY 2025, reflecting its ability to generate substantial top-line growth despite a net loss of $12.1 million. The company’s diluted EPS of -$0.17 indicates ongoing profitability challenges, though operating cash flow of $46.8 million suggests operational efficiency. Capital expenditures of $10.6 million highlight continued investment in product development and infrastructure.

Earnings Power And Capital Efficiency

The negative net income underscores Cognyte’s current earnings challenges, but its positive operating cash flow demonstrates underlying cash generation capability. The company’s capital efficiency is moderated by its need to balance growth investments with profitability, as evidenced by its modest capex relative to revenue. Improving margins will be critical to enhancing earnings power in the near term.

Balance Sheet And Financial Health

Cognyte maintains a solid liquidity position with $112.7 million in cash and equivalents, providing flexibility to navigate its $35.5 million in total debt. The balance sheet reflects a manageable leverage ratio, though the net loss raises questions about long-term sustainability if profitability does not improve. The absence of dividends aligns with its focus on reinvesting cash flows into growth initiatives.

Growth Trends And Dividend Policy

Revenue trends suggest Cognyte is expanding its market presence, but profitability remains a concern. The company does not currently pay dividends, prioritizing reinvestment in technology and market expansion. Future growth will likely hinge on its ability to scale operations efficiently and capture higher-margin opportunities in the cybersecurity space.

Valuation And Market Expectations

Cognyte’s valuation metrics are influenced by its mixed financial performance, with investors likely weighing its growth potential against profitability risks. The market appears to be pricing in expectations of improved margins and sustained revenue growth, though skepticism persists given the current net loss. Competitive dynamics and execution will be key drivers of valuation multiples moving forward.

Strategic Advantages And Outlook

Cognyte’s strategic advantage lies in its specialized analytics solutions and deep domain expertise, which cater to high-demand security applications. The outlook depends on its ability to convert technological strengths into consistent profitability, particularly as cybersecurity threats evolve. Success will require balancing innovation with cost discipline, while expanding its client base in both public and private sectors.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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