Commvault Systems, Inc. (CVLT) DCF Valuation

Commvault Systems, Inc. (CVLT) Valoración de DCF

US | Technology | Software - Application | NASDAQ
Commvault Systems, Inc. (CVLT) DCF Valuation

Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets

Diseño Profesional: Plantillas Confiables Y Estándares De La Industria

Predeterminadas Para Un Uso Rápido Y Eficiente

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Commvault Systems, Inc. (CVLT) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Descubra el verdadero potencial de Commvault Systems, Inc. (CVLT) con nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los cambios influyen en la valoración de Commvault, todo dentro de una sola plantilla de Excel.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021		 AY2
2022		 AY3
2023		 AY4
2024		 AY5
2025		 FY1
2026		 FY2
2027		 FY3
2028		 FY4
2029		 FY5
2030
Revenue 723,5 769,6 784,6 839,2 995,6 1 080,1 1 171,6 1 271,0 1 378,8 1 495,7
Revenue Growth, % 0 6.37 1.95 6.97 18.63 8.48 8.48 8.48 8.48 8.48
EBITDA -5,4 54,4 -4,7 90,4 89,7 55,1 59,8 64,9 70,4 76,4
EBITDA, % -0.74046 7.07 -0.59674 10.78 9.01 5.1 5.1 5.1 5.1 5.1
Depreciation 15,9 11,0 10,2 6,5 9,1 14,3 15,5 16,8 18,2 19,8
Depreciation, % 2.19 1.42 1.3 0.77808 0.91119 1.32 1.32 1.32 1.32 1.32
EBIT -21,2 43,5 -14,9 83,9 80,6 40,9 44,3 48,1 52,2 56,6
EBIT, % -2.94 5.65 -1.9 10 8.1 3.78 3.78 3.78 3.78 3.78
Total Cash 397,2 267,5 287,8 312,8 302,1 419,0 454,5 493,0 534,8 580,2
Total Cash, percent 54.91 34.76 36.68 37.27 30.34 38.79 38.79 38.79 38.79 38.79
Account Receivables 188,1 194,2 210,4 222,7 252,0
Account Receivables, % 26 25.24 26.82 26.53 25.31
Inventories ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable ,4 ,4 ,1 ,3 ,4 420541.09 456205.46 494894.38 536864.35 582393.62
Accounts Payable, % 0.05169516 0.05613371 0.01376515 0.03562718 0.03746413 0.03893707 0.03893707 0.03893707 0.03893707 0.03893707
Capital Expenditure -8,2 -3,9 -3,2 -4,1 -3,8 -6297786.26 -6831875.75 -7411259.2 -8039777.78 -8721598.46
Capital Expenditure, % -1.13 -0.50819 -0.41308 -0.48687 -0.37725 -0.5831 -0.5831 -0.5831 -0.5831 -0.5831
Tax Rate, % 6.1 6.1 6.1 6.1 6.1 6.1 6.1 6.1 6.1 6.1
EBITAT -31,0 33,7 -34,7 169,5 75,7 38,5 41,8 45,3 49,2 53,3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -211,0 34,7 -44,2 159,9 51,8 17,9 26,7 28,9 31,4 34,1
WACC, % 7.4 7.4 7.4 7.4 7.4 7.4 7.4 7.4 7.4 7.4
PV UFCF
SUM PV UFCF ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 ,0 110,6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 35
Terminal Value 643
Present Terminal Value 450
Enterprise Value 560
Net Debt -291
Equity Value 852
Diluted Shares Outstanding, MM 45
Equity Value Per Share 18.85

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Commvault’s financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Backup Settings: Adjust essential parameters like backup frequency, retention policies, and storage options.
  • Automated Data Recovery: Instantly restores data with minimal downtime and ensures business continuity.
  • Enterprise-Level Security: Utilizes advanced encryption and compliance measures to protect sensitive information.
  • Comprehensive Reporting Tools: Generate insightful reports to analyze backup performance and resource utilization.
  • User-Friendly Interface: Simplifies management tasks and reduces the learning curve for new users.

How It Works

  1. Step 1: Download the Excel file for Commvault Systems, Inc. (CVLT).
  2. Step 2: Review the pre-filled financial data and forecasts for Commvault.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator?

  • Accurate Data: Real Commvault Systems financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations streamline the process, eliminating the need to start from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use Commvault Systems, Inc. (CVLT)?

  • Data Management Professionals: Develop comprehensive strategies for data protection and recovery.
  • IT Departments: Implement effective solutions for managing and securing enterprise data.
  • Consultants and Advisors: Offer clients expert guidance on data management best practices.
  • Students and Educators: Explore real-world applications of data management technologies in academic settings.
  • Tech Enthusiasts: Gain insights into how data management solutions are evolving in the tech landscape.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Commvault Systems, Inc. (CVLT) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Commvault Systems, Inc. (CVLT).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.