Intrinsic Value
Varonis Systems, Inc. (VRNS)
Chepakovich DCF: 25-year forecast with growth-rate decay, capex, working-capital, and discount-rate creep. Tweak any input — the result updates live and the URL captures the full scenario for sharing. Read the methodology.
Previous Close
$26.50
Intrinsic Value
$10.89
Upside Potential
-58.9%
Valuation input data
Result updates live as you change inputs — no need to recalculate. Tweaks are mirrored into the URL so you can bookmark or share a scenario.