What is CGNT's Intrinsic value?

Cognyte Software Ltd (CGNT) Intrinsic Value Analysis

Executive Summary

As of November 1, 2025, Cognyte Software Ltd's estimated intrinsic value ranges from $1.74 to $4.63 per share, depending on the valuation methodology applied.

Valuation Method Fair Value (USD) Implied Upside/Downside
Discounted Cash Flow (10Y) $4.63 -44.6%
Discounted Cash Flow (5Y) $1.74 -79.1%
Dividend Discount Model (Multi-Stage) $4.29 -48.6%

Is Cognyte Software Ltd (CGNT) undervalued or overvalued?

With the current market price at $8.35, the stock appears to be significantly overvalued.

Understanding Intrinsic Value

Intrinsic value represents the "true" worth of a company based on its fundamentals rather than market sentiment. We've employed multiple methodologies to triangulate Cognyte Software Ltd's intrinsic value, including:

  1. Discounted Cash Flow (DCF): Values the company based on projected future cash flows
  2. Dividend Discount Model (DDM): Values the company based on expected future dividend payments

Weighted Average Cost of Capital (WACC)

The cost of capital is a critical factor in valuation models, representing the required return for investors.

WACC Component Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.58 0.81
Cost of equity 6.5% 9.4%
Cost of debt 7.0% 7.0%
Tax rate 16.0% 36.9%
Debt/Equity ratio 0 0
After-tax WACC 6.5% 9.4%

Valuation Methods

1. Discounted Cash Flow (DCF) Valuation

Our DCF model projects cash flows over 5-year and 10-year horizons, with the following key assumptions:

  • Forecast Period: 5-year DCF and 10-year DCF
  • Terminal Growth Rate: 0.0% (range: 3.0% - 5.0%)
  • Discount Rate: 8.0% (range: 0.0% - 9.3%)

Key Projections:

  • Revenue growth from $351 (FY01-2025) to $757 (FY01-2035)
  • Net profit margin expansion from -2% to 5%
  • Capital expenditures maintained at approximately 4% of revenue
DCF Model Fair Value Enterprise Value % from Terminal Value
5-Year Growth $2 $43M 157.9%
10-Year Growth $5 $253M 95.2%
5-Year EBITDA $4 $219M 111.3%
10-Year EBITDA $5 $316M 96.1%

2. Dividend Discount Model (DDM)

The DDM values a company based on its expected future dividend payments. We used two approaches:

Multi-Stage DDM:

  • Current payout ratio: 0.0%
  • Stable payout ratio: 90.0%
  • Growth transition: 5 years
  • Cost of equity: 8.0%
  • Long-term growth rate: 4.0%
  • Fair value: $4.29 (-48.6% from current price)

Stable DDM:

  • Stable payout ratio: 70% (Low) to 90% (High)
  • Cost of equity: 9.4% (Low) to 6.5% (High)
  • Long-term growth rate: 3.0% (Low) to 5.0% (High)
  • Fair value range: $(1) to $(4)
  • Selected fair value: $-2.14 (-125.6% from current price)

Key Financial Metrics

Metric Value
Market Capitalization $609M
Enterprise Value $525M
Trailing P/E 0.00
Forward P/E 780.71
Trailing EV/EBITDA 9.45
Current Dividend Yield 0.00%
Dividend Growth Rate (5Y) 0.00%
Debt-to-Equity Ratio 0.00

Investment Decision Framework

To determine the most reliable intrinsic value estimate, we weigh each valuation method based on:

  1. Forecast Certainty: DCF methods rely on long-term projections, while earnings power value focuses on current normalized earnings
  2. Business Model Alignment: Dividend models are more appropriate for mature companies with established dividend policies
  3. Historical Accuracy: How well each method has predicted fair value historically

Valuation Weight Matrix

Valuation Method Weight Weighted Value
Discounted Cash Flow (10Y) 40% $1.39
Discounted Cash Flow (5Y) 33% $0.44
Dividend Discount Model (Multi-Stage) 27% $0.86
Weighted Average 100% $3.58

Investment Conclusion

Based on our comprehensive valuation analysis, Cognyte Software Ltd's intrinsic value is $3.58, which is approximately 57.2% below the current market price of $8.35.

Key investment considerations:

  • Strong projected earnings growth (-2% to 5% margin)
  • Consistent cash flow generation
  • Conservative capital structure (Debt/Equity of 0.00)

Given these factors, we believe Cognyte Software Ltd is currently significantly overvalued with the potential for long-term appreciation based on the company's growth trajectory and financial strength.