US · CGNT
Cognyte Software Ltd.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Herzliya 4673333
- Website
- cognyte.com
Price · as of 2025-01-31
$9.75
Market cap 517.84M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.12 | +219.18% |
| Intrinsic Value(DCF) | $4.44 | -54.46% |
| Graham-Dodd Method(GD) | $0.16 | -98.32% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $0.00 | |||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $890.21 | $0.00 | |||
| 2016 | |||||
| 2017 | $0.68 | $0.00 | |||
| 2018 | |||||
| 2019 | $5.57 | $86.56 | |||
| 2020 | $5.92 | $4.11 | |||
| 2021 | $25.58 | $36.90 | $1,274.11 | $1.64 | $1.14 |
| 2022 | $7.35 | $31.75 | $21.86 | $0.00 | $0.00 |
| 2023 | $3.46 | $343.75 | $0.00 | $0.00 | $41.31 |
| 2024 | $6.73 | $49.77 | $0.00 | $0.00 | $0.00 |
| 2025 | $9.46 | $31.12 | $0.68 | $0.16 | $0.00 |
AI valuation
Our deep-learning model estimates Cognyte Software Ltd.'s (CGNT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.12
- Current price
- $9.75
- AI upside
- +219.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.44
-54.46% upside
Graham-Dodd
$0.16
-98.32% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CGNT | Cognyte Software Ltd. | $9.75 | 517.84M | +219% | -54% | -98% | — | -93.89 | 3.43 | 1.94 | 64.17 | — | 10.62 | 70.42% | -1.46% | -3.44% | -3.65% | -3.69% | -1.49% | 0.18 | -51.26 | 1.30 | 1.07 | -8.23 | -2273.00% | 1188.00% | 3178.00% | 4.95% | 0.21 | 24.19% | 0.00% | 0.00% | 6.09% | -117.44 | 17.92 | 1.72 | 1.84 |
| ARQQ | Arqit Quantum Inc. | $16.46 | 257.63M | +156% | +401% | — | — | -11.18 | 15.41 | 791.65 | -10.41 | — | 16.70 | -43.40% | -7271.51% | -6668.49% | -192.19% | 486.59% | -107.89% | 0.03 | -802.90 | 2.69 | 2.69 | 0.99 | -7627.00% | 8089.00% | -2101.00% | -7.05% | -1.98 | 396.60% | 0.00% | 0.00% | 4.42% | -9.95 | -12.96 | 723.24 | 1.66 |
| BLZE | Backblaze, Inc. | $3.76 | 216.87M | +539% | -25% | — | — | -8.52 | 2.62 | 1.50 | 64.86 | — | 2.62 | 60.89% | -13.82% | -17.56% | -31.85% | -22.07% | -14.21% | 0.98 | -5.21 | 1.07 | 0.89 | 13.72 | -5856.00% | 1427.00% | 7463.00% | 8.64% | 0.38 | 20.64% | 0.00% | 0.00% | 0.91% | -12.33 | 13.18 | 1.70 | 0.03 |
| CCSI | Consensus Cloud Solutions… | $30.08 | 571.69M | +161% | -34% | -86% | +16% | 6.78 | 41.62 | 1.64 | 6.39 | — | -1.52 | 79.81% | 42.96% | 24.17% | -257.35% | 21.98% | 13.35% | 42.14 | 4.23 | 1.79 | 1.50 | 2.99 | -564.00% | -20.00% | 1987.00% | 18.46% | 2.08 | 20.88% | 0.00% | 0.00% | 15.85% | 7.18 | 10.19 | 3.09 | 1.90 |
| CINT | CI&T Inc | $4.96 | 659.51M | +75% | -10% | -96% | — | 172.41 | 18.15 | 11.58 | 68.72 | 712.14 | -174.39 | 34.23% | 12.66% | 6.72% | 3.49% | 3.20% | 1.82% | 0.53 | 0.61 | 1.53 | 1.44 | 1.22 | 2421.00% | -8035.00% | 728.00% | 1.15% | 0.55 | 4.99% | 0.00% | 0.00% | 9.50% | 93.12 | 88.63 | 11.79 | 13.98 |
| DAVA | Endava plc | $4.68 | 258.82M | +649% | -13% | +5% | +26% | 20.94 | 0.76 | 0.58 | 9.08 | 86.76 | 50.75 | 25.65% | 4.08% | 2.75% | 3.47% | 3.62% | 2.18% | 0.39 | 2.95 | 2.32 | 2.22 | 2.50 | 2414.00% | 425.00% | -171.00% | 10.82% | 0.43 | 6.28% | 0.00% | 0.00% | 14.58% | 19.45 | 12.75 | 0.79 | 2.76 |
| IIIV | i3 Verticals, Inc. | $22.38 | 535.82M | +214% | -54% | -57% | -96% | 31.05 | 1.42 | 2.60 | 12.07 | — | -12.91 | 55.67% | 1.88% | 8.38% | 4.65% | 0.63% | 2.61% | 0.02 | 1.74 | 1.95 | 1.77 | -1.43 | -8793.00% | -729.00% | -9174.00% | 0.68% | 0.08 | 1.13% | 0.00% | 0.00% | 8.70% | 123.68 | 132.18 | 2.33 | 3.50 |
| OWLS | OBOOK HOLDINGS INC. | $6.10 | 495.89M | — | — | — | — | — | — | — | — | — | — | 13.30% | -117.79% | -135.67% | 192.28% | 143.82% | -52.21% | -1.42 | -50.13 | 0.79 | 0.23 | -0.18 | 5436.00% | 1829.00% | 7093.00% | — | -0.43 | 153.82% | — | 0.00% | — | — | — | — | — |
| PRTH | Priority Technology Holdi… | $5.55 | 454.39M | +1,046% | +100% | — | +32% | 24.88 | -3.58 | 0.68 | 7.97 | — | -0.76 | 37.29% | 15.17% | 2.73% | -85.84% | 12.15% | 1.40% | -5.58 | 1.50 | 1.05 | 0.12 | 4.73 | -5079.00% | 1642.00% | 653.00% | 10.70% | 0.08 | 9.03% | 13.09% | 325.60% | 13.35% | 11.01 | 22.99 | 1.67 | 0.82 |
| SPT | Sprout Social, Inc. | $6.45 | 381.77M | +363% | +255% | — | — | -8.81 | 1.88 | 0.83 | -6.93 | — | -111.17 | 77.56% | -9.50% | -9.47% | -23.42% | -35.83% | -9.11% | 0.07 | -17.37 | 0.93 | 0.77 | 1.85 | -3211.00% | 1272.00% | 6825.00% | 10.30% | 0.17 | 32.42% | 0.00% | 0.00% | 9.80% | -6.93 | 7.66 | 0.66 | 0.21 |
About Cognyte Software Ltd.
Cognyte Software Ltd. provides an investigative analytics software to governments and enterprises worldwide. Its Actionable Intelligence for a Safer World, an open software designed to help governments and enterprises accelerate and enhance the effectiveness of investigations. The company also offers network intelligence analytics, open source and threat intelligence analytics, and operational intelligence analytics solutions. Its solutions are designed to support various use cases and support a range of users, including data analysts, investigation managers, and security operations center operators, as well as operational field teams. In addition, the company provides customer support, professional, and integration services. Its government customers include national, regional, and local government agencies; and enterprise customers consist of commercial and physical security customers. The company was incorporated in 2020 and is headquartered in Herzliya, Israel.
- CEO
- Elad Sharon
- Employees
- 1.62K
- Beta
- 1.61
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.44 ÷ $9.75) − 1 = -54.46% (DCF, example).