Fair value (multi-method)
Four independent methods triangulate what VEEV is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$269.40
Method range
$40.09 – $450.02
median $252.27
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $269.40 | +45.98% |
| Exit multiple | $450.02 | +143.84% |
| Analyst target | $235.14 | +27.41% |
| Graham number | $40.09 | -78.28% |
- Forward DCF$269.40
- Exit multiple$450.02
- Analyst target$235.14
- Graham number$40.09
Stock price
$184.55
FCF / share (TTM)
$6.89
3Y FCF CAGR
15.8%
Fair value @ hist. growth
$276.41
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
10.3%
per year over your projection horizon
Margin of safety 33.2% vs hist-growth DCF
Historical 3Y CAGR
15.8%
Your model implies
10.3%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 16% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.4% | 7.1% | 6.4% | 5.5% | 4.6% | 3.5% |
| 8.4% | 9.4% | 8.8% | 8.1% | 7.3% | 6.4% |
| 9.4% | 11.5% | 11.0% | 10.3% | 9.7% | 9.0% |
| 10.4% | 13.5% | 13.0% | 12.5% | 11.9% | 11.3% |
| 11.4% | 15.4% | 14.9% | 14.4% | 13.9% | 13.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
3.30
Demanding vs growth
Net cash
$1.33B
Total debt − cash
Beta
0.94
Vs market benchmark
Frequently asked questions
Veeva Systems (VEEV) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.