Previous Close | $50.44 |
Intrinsic Value | $8.95 |
Upside potential | -82% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
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 |