US · CVLT
Commvault Systems, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Tinton Falls, NJ 07724
- Website
- commvault.com
Price · as of 2025-03-31
$99.57
Market cap 3.75B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $149.43 | +50.08% |
| Intrinsic Value(DCF) | $181.62 | +82.4% |
| Graham-Dodd Method(GD) | $11.87 | -88.08% |
| Graham Formula(GF) | $44.99 | -54.82% |
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 | $38.82 | $77.55 | $54.90 | $6.77 | $11.46 |
| 2012 | $48.24 | $81.96 | $198.57 | $8.84 | $26.12 |
| 2013 | $71.37 | $107.53 | $276.71 | $13.64 | $34.15 |
| 2014 | $48.65 | $106.31 | $283.76 | $16.67 | $34.83 |
| 2015 | $45.04 | $88.62 | $56.95 | $11.77 | $6.53 |
| 2016 | $46.19 | $81.04 | $7.58 | $8.79 | $0.02 |
| 2017 | $57.50 | $81.09 | $8.90 | $10.51 | $0.20 |
| 2018 | $70.25 | $374.58 | $7.56 | $2.09 | $0.00 |
| 2019 | $47.38 | $76.99 | $7.27 | $8.93 | $0.75 |
| 2020 | $39.93 | $63.82 | $6.53 | $4.79 | $0.00 |
| 2021 | $80.66 | $68.52 | $5.83 | $2.72 | $0.00 |
| 2022 | $61.86 | $81.92 | $4.59 | $6.52 | $10.54 |
| 2023 | $70.98 | $77.58 | $2.10 | $0.00 | $0.00 |
| 2024 | $114.72 | $129.95 | $6.42 | $22.67 | $57.06 |
| 2025 | $188.57 | $149.43 | $79.67 | $11.87 | $44.99 |
AI valuation
Our deep-learning model estimates Commvault Systems, Inc.'s (CVLT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $149.43
- Current price
- $99.57
- AI upside
- +50.08%
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
$181.62
+82.4% upside
Graham-Dodd
$11.87
-88.08% upside
Graham Formula
$44.99
-54.82% 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 |
| CVLT | Commvault Systems, Inc. | $99.57 | 3.75B | +50% | +82% | -88% | -55% | 108.65 | 25.43 | 8.31 | 88.00 | — | 69.41 | 82.02% | 7.41% | 7.64% | 25.23% | 1215.55% | 7.38% | 0.03 | 177.25 | 1.14 | 1.00 | -3.21 | -5520.00% | 1863.00% | 196.00% | 2.46% | 0.37 | 3574.89% | 0.00% | 0.00% | 2.00% | 108.19 | 39.18 | 8.01 | 6.03 |
| BULL | Webull Corporation Class … | $5.81 | 2.92B | +457% | +116% | -82% | — | -231.03 | 8.85 | 13.72 | -949.37 | -421.63 | 9.22 | 79.68% | -3.68% | -5.82% | -3.97% | -7.16% | -1.39% | 0.03 | -116.90 | 1.34 | 0.67 | 48.55 | 5479.00% | 16.00% | -6078.00% | 3.41% | 0.13 | 91.24% | 0.00% | 0.00% | 0.00% | -347.81 | 27.31 | 12.79 | 1.13 |
| CWAN | Clearwater Analytics Hold… | $23.39 | 6.88B | +74% | +20% | -91% | — | -164.51 | 3.16 | 8.73 | 63.15 | — | 99.60 | 67.29% | 3.84% | -5.31% | -2.56% | 1.25% | -1.85% | 0.44 | 0.62 | 1.83 | 1.63 | 6.97 | -10833.00% | 6188.00% | 13796.00% | 2.57% | 1.09 | 9.03% | 0.00% | 0.00% | 0.28% | 255.49 | 43.66 | 9.81 | 4.27 |
| DSGX | The Descartes Systems Gro… | $66.25 | 5.7B | +23% | -23% | -79% | -46% | 60.67 | 6.28 | 13.35 | 32.12 | 271.01 | 62.55 | 75.64% | 27.82% | 22.01% | 10.92% | 13.01% | 9.18% | 0.01 | 180.40 | 1.62 | 1.41 | -0.86 | 2239.00% | 1363.00% | 475.00% | 2.44% | 1.01 | 20.42% | 0.00% | 0.00% | 0.00% | 46.74 | 39.83 | 13.00 | 21.04 |
| FOUR | Shift4 Payments, Inc. | $44.07 | 2.98B | +81% | +1,249% | — | -20% | 43.46 | 3.59 | 1.24 | 11.47 | — | -1.24 | 34.16% | 8.40% | 2.85% | 10.58% | 6.99% | 1.73% | 3.20 | 1.85 | 1.66 | 1.30 | 4.75 | -6436.00% | 2550.00% | 6066.00% | 9.65% | 0.48 | 13.18% | 0.58% | 25.20% | 10.00% | 25.14 | 17.68 | 2.11 | 1.12 |
| FROG | JFrog Ltd. | $40.15 | 4.8B | +11% | +22% | -97% | — | -67.28 | 5.44 | 9.08 | -70.10 | — | 10.15 | 76.15% | -15.73% | -13.50% | -8.65% | -35.36% | -5.81% | 0.02 | — | 2.09 | 2.02 | 0.97 | -159.00% | 2412.00% | 3200.00% | 2.94% | 0.36 | 60.14% | 0.00% | 0.00% | 0.56% | -49.57 | 29.14 | 7.79 | 6.52 |
| LFUS | Littelfuse, Inc. | $352.46 | 8.85B | -42% | -59% | — | — | -125.55 | 3.71 | 3.77 | 67.75 | — | 14.53 | 37.97% | 1.57% | -3.00% | -2.96% | 0.55% | -1.83% | 0.39 | 1.09 | 2.69 | 1.74 | 2.76 | -17250.00% | 892.00% | 2550.00% | 4.07% | 0.81 | 13.49% | 0.80% | -100.40% | 1.11% | 250.06 | 25.63 | 3.93 | 4.44 |
| SOUN | SoundHound AI, Inc. | $8.60 | 3.61B | +384% | -58% | -100% | — | -208306.96 | 6290.72 | 17271.77 | 114287.51 | — | 18221.69 | 42.36% | -13.78% | -8.29% | -4.33% | -22.35% | -2.26% | 0.01 | -34.73 | 4.59 | 4.33 | -9.57 | -9667.00% | 9945.00% | -949.00% | 0.00% | -1.37 | -95.19% | 0.00% | 0.00% | 0.00% | -125356.78 | -29430.84 | 17270.32 | 7800.02 |
| SRAD | Sportradar Group AG | $18.26 | 5.48B | +224% | +76% | -84% | -76% | 152.55 | 5.63 | 4.71 | 12.76 | — | -7.64 | 56.80% | 12.16% | 3.09% | 3.81% | 21.29% | 1.50% | 0.05 | 1.74 | 1.53 | 1.42 | -0.78 | -909.00% | 2609.00% | 11478.00% | 2.41% | 0.94 | 19.83% | 0.00% | 0.00% | 1.98% | 36.47 | 39.15 | 4.44 | 3.21 |
| STUB | StubHub Holdings, Inc. | $9.57 | 3.07B | — | — | — | — | — | — | — | — | — | — | 81.13% | 7.80% | -0.16% | -0.20% | 1.93% | -0.06% | 1.69 | 0.77 | 0.95 | 0.91 | 5.51 | -11402.00% | 2946.00% | -1551.00% | — | 0.24 | 8.91% | — | 0.00% | — | — | — | — | — |
| WAY | Waystar Holding Corp. | $25.65 | 4.92B | +89% | -57% | -91% | -45% | 44.82 | 1.30 | 4.57 | 15.87 | — | -3.51 | 64.65% | 24.22% | 10.20% | 3.22% | 3.67% | 2.13% | 0.39 | 3.37 | 1.41 | 1.24 | 3.55 | -56923.00% | 1650.00% | 9873.00% | 5.64% | 1.42 | 5.99% | 0.00% | 0.00% | 0.00% | 24.20 | 22.74 | 5.86 | 1.78 |
About Commvault Systems, Inc.
Commvault Systems, Inc. provides data protection and information management software applications and related services in the United States and internationally. The company offers Commvault Backup and Recovery, a backup and recovery solution; Commvault Disaster Recovery, a replication and disaster recovery solution; and Commvault Complete Data Protection, a data protection solution. It also provides Commvault HyperScale X, an easy-to-deploy scale-out solution; Commvault Distributed Storage Platform that offers software-defined storage built on a hyperscale architecture; Metallic Cloud Storage service, which is the easy button to adopt secure and scalable cloud storage; and Metallic Software-as-a-Service. In addition, the company provides technology and business consulting, education, and remote managed services. Further, it sells appliances that integrate the software with hardware for use in a range of business needs and use cases; and offers professional and customer support services that include data management-as-a-service under the Metallic brand. The company sells its products and services directly through its sales force, and indirectly through its network of distributors, value-added resellers, systems integrators, corporate resellers, and original equipment manufacturers to large enterprises, small and medium sized businesses, and government agencies. It supports customers in a range of industries, including banking, insurance and financial services, government, healthcare, pharmaceuticals and medical services, technology, legal, manufacturing, utilities, and energy. Commvault Systems, Inc. was founded in 1988 and is headquartered in Tinton Falls, New Jersey.
- CEO
- Sanjay Mirchandani
- Employees
- 3.3K
- Beta
- 0.59
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($181.62 ÷ $99.57) − 1 = +82.4% (DCF, example).