investorscraft@gmail.com

Intrinsic ValueVerint Systems Inc. (VRNT)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Verint Systems Inc. operates in the enterprise software sector, specializing in customer engagement and cyber intelligence solutions. The company generates revenue through a mix of software licenses, cloud-based subscriptions, and professional services, catering primarily to large enterprises and government agencies. Its flagship offerings include workforce optimization, fraud prevention, and security analytics tools, positioning Verint as a key player in the growing market for AI-driven automation and data analytics. The company competes with established vendors like Nice Systems and Salesforce, differentiating itself through deep domain expertise and integrated platforms that combine customer experience management with actionable intelligence. Verint’s market position is reinforced by its focus on regulated industries, where compliance and security are critical, though it faces challenges in scaling its cloud transition against larger SaaS competitors. Its hybrid deployment model and recurring revenue streams provide stability, but growth depends on capturing broader adoption of AI-powered analytics in customer service and security operations.

Revenue Profitability And Efficiency

Verint reported revenue of $909 million for FY2025, with net income of $82.3 million, reflecting a net margin of approximately 9%. Operating cash flow stood at $157 million, underscoring solid cash generation despite modest profitability. Capital expenditures of $15.3 million suggest disciplined investment in growth, with free cash flow supporting debt management and potential reinvestment. The absence of dividends aligns with its focus on organic expansion and deleveraging.

Earnings Power And Capital Efficiency

Diluted EPS of $1.04 indicates moderate earnings power, though the company’s capital efficiency is tempered by its debt load. Operating cash flow covers interest obligations comfortably, but ROIC likely trails pure-play SaaS peers due to its hybrid license/subscription model. The balance between growth investments and profitability will be critical as Verint scales its cloud offerings.

Balance Sheet And Financial Health

Verint holds $216 million in cash against $448 million of total debt, yielding a net debt position of $232 million. The leverage ratio is manageable given steady cash flows, but refinancing risks persist in a higher-rate environment. Liquidity appears adequate, with no near-term maturity cliffs, though the company’s financial flexibility is constrained compared to debt-free competitors.

Growth Trends And Dividend Policy

Revenue growth has been muted, reflecting slower cloud transition momentum. The company prioritizes reinvestment over shareholder payouts, with no dividends and limited buyback activity. Future growth hinges on upselling AI modules and expanding cloud adoption, though execution risks remain in displacing legacy on-premise revenue streams.

Valuation And Market Expectations

Trading at a P/E of ~20x FY2025 earnings, Verint is priced for modest growth, reflecting skepticism about its ability to accelerate top-line expansion. The market likely discounts its hybrid model against pure SaaS peers, though upside could emerge from margin improvements or strategic partnerships in AI-driven analytics.

Strategic Advantages And Outlook

Verint’s deep vertical expertise and integrated platforms provide defensibility, but its outlook depends on executing its cloud transition while maintaining profitability. Near-term headwinds include competitive pressures and macro-driven IT spending delays, but long-term opportunities in AI-augmented customer analytics could unlock higher growth if execution improves.

Sources

Company 10-K (CIK: 0001166388), Bloomberg

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