investorscraft@gmail.com

Intrinsic ValueCommvault Systems, Inc. (CVLT)

Previous Close$175.96
Intrinsic Value
Upside potential
Previous Close
$175.96

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

Commvault Systems, Inc. operates in the enterprise data protection and management software industry, providing solutions for backup, recovery, and cyber resilience. The company generates revenue primarily through software licenses, subscriptions, and maintenance services, catering to businesses of all sizes across multiple industries. Its flagship platform, Commvault Complete, integrates data protection, compliance, and security features, positioning the firm as a comprehensive solution provider in a competitive market dominated by legacy players and cloud-native entrants. Commvault differentiates itself through its unified architecture, which simplifies complex data management workflows while ensuring scalability and regulatory compliance. The company serves a global clientele, with a strong presence in North America and expanding footprints in Europe and Asia-Pacific. Its focus on hybrid and multi-cloud environments aligns with evolving enterprise IT strategies, reinforcing its relevance in a sector increasingly driven by digital transformation and cybersecurity demands. Despite facing competition from larger vendors like Veeam and Veritas, Commvault maintains a niche as a trusted partner for organizations prioritizing data integrity and operational continuity.

Revenue Profitability And Efficiency

For FY 2025, Commvault reported revenue of $995.6 million, with net income of $76.1 million, reflecting a diluted EPS of $1.68. Operating cash flow stood at $207.4 million, indicating robust cash generation relative to net income. Capital expenditures were modest at $3.8 million, underscoring the asset-light nature of its software business model. The company’s profitability metrics suggest disciplined cost management, though competitive pressures may weigh on margin expansion.

Earnings Power And Capital Efficiency

Commvault’s earnings power is supported by recurring revenue streams from subscriptions and maintenance, which provide stability amid fluctuating license sales. The firm’s capital efficiency is evident in its high operating cash flow conversion, with minimal reinvestment needs. However, its diluted EPS of $1.68 reflects moderate earnings leverage, likely constrained by ongoing R&D and go-to-market investments to sustain growth in a dynamic competitive landscape.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with $302.1 million in cash and equivalents against nominal total debt of $11.0 million, indicating ample liquidity and low leverage. This financial flexibility positions Commvault to fund organic growth initiatives or pursue strategic acquisitions without significant balance sheet risk. Shareholders’ equity remains healthy, supported by retained earnings and a conservative capital structure.

Growth Trends And Dividend Policy

Commvault’s growth is driven by increasing demand for cloud-based data management solutions, though its top-line expansion remains tempered by competitive and macroeconomic headwinds. The company does not currently pay dividends, opting instead to reinvest cash flows into product innovation and market expansion. This aligns with its growth-focused strategy, prioritizing long-term value creation over near-term shareholder returns.

Valuation And Market Expectations

The market likely values Commvault based on its recurring revenue visibility and potential for margin improvement as subscription adoption grows. Trading multiples may reflect cautious optimism, balancing its niche strengths against competitive threats. Investors appear to focus on execution risks, particularly in transitioning legacy customers to newer platforms while fending off cloud-native rivals.

Strategic Advantages And Outlook

Commvault’s strategic advantages lie in its integrated platform and deep expertise in complex data environments. The outlook hinges on its ability to capitalize on hybrid cloud adoption and cybersecurity tailwinds, though success will depend on sustained innovation and sales execution. Macro uncertainties and competitive intensity remain key monitorables for stakeholders.

Sources

Company filings (10-K), investor presentations

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