investorscraft@gmail.com

Intrinsic Value of CyberArk Software Ltd. (CYBR)

Previous Close$386.69
Intrinsic Value
Upside potential
Previous Close
$386.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CyberArk Software Ltd. operates in the cybersecurity industry, specializing in privileged access management (PAM) solutions. The company’s core revenue model is subscription-based, offering cloud and on-premises software to protect organizations from credential theft and insider threats. CyberArk serves a diverse clientele, including enterprises in financial services, healthcare, and government, leveraging its expertise in identity security to address critical vulnerabilities in hybrid IT environments. The company is a leader in the PAM market, competing with firms like BeyondTrust and Thycotic, but distinguishes itself through advanced threat detection and compliance automation. Its solutions are integral to zero-trust architectures, positioning CyberArk as a key player in the evolving cybersecurity landscape. The company’s focus on innovation, such as integrating AI-driven analytics, reinforces its competitive edge in a high-growth sector.

Revenue Profitability And Efficiency

CyberArk reported revenue of $1.00 billion for FY 2024, reflecting strong demand for its PAM solutions. However, the company posted a net loss of $93.5 million, with diluted EPS of -$2.12, indicating ongoing investments in growth and R&D. Operating cash flow was robust at $231.9 million, suggesting efficient cash generation despite profitability challenges. Capital expenditures were modest at $11.1 million, aligning with its asset-light SaaS model.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its reinvestment strategy, prioritizing market expansion over short-term profitability. Operating cash flow demonstrates solid earnings power, with a conversion rate that supports further innovation and sales efforts. CyberArk’s capital efficiency is evident in its low capex requirements, allowing flexibility to scale operations without significant fixed asset investments.

Balance Sheet And Financial Health

CyberArk maintains a strong liquidity position, with $526.5 million in cash and equivalents against minimal total debt of $11.1 million. This conservative leverage profile provides ample runway for strategic initiatives. The balance sheet reflects a healthy equity base, with 44.2 million shares outstanding, supporting financial stability and potential M&A opportunities.

Growth Trends And Dividend Policy

Revenue growth underscores CyberArk’s ability to capitalize on rising cybersecurity demand, though profitability remains secondary to market capture. The company does not pay dividends, reinvesting cash flows into product development and global expansion. This aligns with its growth-focused strategy in a rapidly evolving industry.

Valuation And Market Expectations

Investors likely value CyberArk based on its top-line growth and leadership in PAM, despite current losses. The market may price in future profitability as subscription revenues scale and operating leverage improves. Comparables in the cybersecurity sector suggest premium multiples for high-growth, recurring-revenue models.

Strategic Advantages And Outlook

CyberArk’s deep expertise in PAM and zero-trust security provides a durable moat. The shift to cloud-based solutions and AI-enhanced threat detection could drive long-term differentiation. While near-term profitability is pressured, the company’s strategic focus on innovation and global expansion positions it well for sustained growth in a critical industry.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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