Previous Close | $386.69 |
Intrinsic Value | $996.56 |
Upside potential | +158% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |