Valuation Commvault Systems, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:48:52 17/08/2026 +04			5-day change	1st Jan Change
127.65 ^EUR	+0.87%		+4.76%	+16.11%

08-06	Commvault Systems, Inc. - Shareholder/Analyst Call
08-04	Commvault Systems, Inc. Integrates Threat Scan With Google LLC Threat Intelligence to Enable Fast, Clean Recoveries Following Cyberattacks	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,957	2,528	4,429	6,941	3,425	6,096	-	-
Change	-	-14.5%	75.19%	56.73%	-50.65%	77.97%	-	-
Enterprise Value (EV) ¹	2,689	2,528	4,116	6,639	2,525	5,995	5,782	5,733
Change	-	-5.99%	62.81%	61.3%	-61.96%	137.39%	-3.54%	-0.85%
P/E	93.5x	-70.9x	27x	93.9x	49.3x	62.6x	46.6x	37.1x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0x	-1.7x	-8.28x	1.3x	1.4x	1.4x
Capitalization / Revenue	3.84x	3.22x	5.28x	6.97x	2.89x	4.67x	4.19x	3.77x
EV / Revenue	3.49x	3.22x	4.9x	6.67x	2.13x	4.59x	3.98x	3.55x
EV / EBITDA	15.6x	14.9x	22.4x	30.3x	10.2x	21.1x	17.6x	14.9x
EV / EBIT	16.6x	15.8x	23.2x	31.7x	10.6x	21.7x	18.2x	15.5x
EV / FCF	15.5x	15.1x	20.6x	32.6x	10.6x	23.3x	19.4x	17x
FCF Yield	6.44%	6.61%	4.85%	3.07%	9.39%	4.29%	5.14%	5.87%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.71	-0.8	3.75	1.68	1.58	2.349	3.156	3.965
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	769.6	784.6	839.2	995.6	1,184	1,306	1,453	1,617
EBITDA ¹	172.6	170.2	184	218.9	247.9	283.5	329.4	383.5
EBIT ¹	161.7	159.9	177.5	209.7	237.5	276.1	316.8	369.5
Net income ¹	33.62	-35.77	168.9	76.11	70.66	96.41	125.7	133.8
Net Debt ¹	-267.5	-	-312.8	-302.1	-900	-101.4	-313.6	-363
Reference price ²	66.35	56.74	101.43	157.76	77.89	147.08	147.08	147.08
Nbr of stocks (in thousands)	44,560	44,553	43,662	43,998	43,974	41,445	-	-
Announcement Date	03/05/22	02/05/23	30/04/24	29/04/25	28/04/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	25.14x	9.29x	15.12x	0.79%	3,679B
PALANTIR TECHNOLOGIES INC.	114.9x	49.61x	80.52x	-.--%	418B
DATADOG, INC.	453.09x	19.52x	76.87x	-.--%	91.73B
CADENCE DESIGN SYSTEMS, INC.	67.65x	14.27x	30.09x	-.--%	89.45B
SYNOPSYS, INC.	156.19x	9.11x	23.26x	-.--%	80.71B
SEA LIMITED	40.6x	2.09x	16.67x	-.--%	74.69B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	128.83x	5.3x	25.56x	-.--%	46.17B
ATLASSIAN CORPORATION	163.95x	5.21x	20.04x	-.--%	41.06B
TWILIO INC.	27.79x	5.71x	27.4x	-.--%	36.58B
Average	130.90x	13.34x	35.06x	0.09%	506.36B
Weighted average by Cap.	47.72x	13.06x	23.07x	0.64%