investorscraft@gmail.com

Intrinsic Value of Varonis Systems, Inc. (VRNS)

Previous Close$50.44
Intrinsic Value
Upside potential
Previous Close
$50.44

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

Varonis Systems, Inc. operates in the cybersecurity and data governance sector, specializing in software solutions that protect enterprise data from insider threats and external breaches. The company’s core revenue model is subscription-based, offering platforms like DatAdvantage and DataPrivilege to manage, audit, and secure unstructured data across hybrid and multi-cloud environments. Varonis serves a diverse clientele, including Fortune 500 firms, leveraging its proprietary metadata framework to deliver actionable insights and automated remediation. Positioned as a leader in data security, Varonis competes with established players like Microsoft and CrowdStrike by focusing on niche segments such as data classification and access governance. Its differentiated approach combines machine learning with deep visibility into user behavior, addressing critical compliance and risk management needs. The company’s growth is underpinned by increasing regulatory scrutiny and the rising volume of unstructured data, which amplifies demand for its solutions.

Revenue Profitability And Efficiency

Varonis reported revenue of $550.95 million for FY 2024, reflecting its expanding customer base and subscription growth. However, the company remains unprofitable, with a net loss of $95.77 million and diluted EPS of -$0.86. Operating cash flow was positive at $115.2 million, indicating improving cash generation despite elevated R&D and sales investments. Capital expenditures were modest at $6.69 million, suggesting asset-light operations.

Earnings Power And Capital Efficiency

The company’s negative net income underscores ongoing investments in scaling its SaaS transition and go-to-market capabilities. While operating cash flow signals progress, the -$0.86 EPS highlights persistent earnings challenges. Varonis’ capital efficiency is tempered by its loss-making status, though its subscription model provides recurring revenue visibility and long-term margin expansion potential as deployments mature.

Balance Sheet And Financial Health

Varonis holds $185.59 million in cash and equivalents, providing liquidity against $754.41 million in total debt. The debt-heavy balance sheet raises leverage concerns, but the absence of dividends and positive operating cash flow may support debt management. Investors should monitor covenant compliance and refinancing risks given the company’s unprofitability.

Growth Trends And Dividend Policy

Revenue growth is driven by cloud adoption and cross-selling opportunities, though profitability remains elusive. Varonis does not pay dividends, reinvesting cash flows into product development and global expansion. The lack of a dividend policy aligns with its growth-stage focus, prioritizing market capture over shareholder returns.

Valuation And Market Expectations

The market likely prices Varonis on growth metrics, given its negative earnings. Investors may focus on ARR growth and gross margin trends (not disclosed) to gauge scalability. Comparables suggest premium multiples for cybersecurity firms, but Varonis’ valuation hinges on achieving profitability and reducing leverage.

Strategic Advantages And Outlook

Varonis’ niche in data governance and metadata analytics provides defensible differentiation, but execution risks persist. The outlook depends on balancing growth investments with path-to-profitability milestones, particularly in upselling enterprise clients. Macro trends favor demand, but competition and debt servicing remain headwinds.

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