Three independent discounted-cash-flow-style models value Varonis Systems, Inc. every trading day. 0 of 3 currently price VRNS above its market price.
| Free Cash Flow model | $-26.59 |
| Excess Profit model | $-46.35 |
| Residual Earnings model | $-1.17 |
| Dividend Discount model | — |
| Piotroski F-Score | 2 / 9 |
| Return on invested capital | -11.4% |
| Net debt / EBITDA | — |
| Gross margin | +78.8% |
| Revenue CAGR | +16.9% |
| Cash conversion | — |
| Dividend yield | — |
| Buyback yield | -4.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open VRNS in StockKitty