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)
$273.28
Method range
$40.09 – $449.13
median $254.33
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 | $273.28 | +58.32% |
| Exit multiple | $449.13 | +160.20% |
| Analyst target | $235.38 | +36.37% |
| Graham number | $40.09 | -76.77% |
- Forward DCF$273.28
- Exit multiple$449.13
- Analyst target$235.38
- Graham number$40.09
Stock price
$172.61
EPS (TTM)
$5.61
5Y EPS CAGR
18.2%
Fair value @ hist. growth
$273.28
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 EPS growth
12.0%
per year over your projection horizon
Margin of safety 36.8% vs hist-growth DCF
Historical 5Y CAGR
18.2%
Your model implies
12.0%
Next-year analyst consensus
61.0%
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.
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% |
|---|---|---|---|---|---|
| 7.3% | 8.7% | 7.9% | 7.1% | 6.1% | 5.0% |
| 8.3% | 11.1% | 10.4% | 9.7% | 8.9% | 8.0% |
| 9.3% | 13.2% | 12.6% | 12.0% | 11.3% | 10.6% |
| 10.3% | 15.3% | 14.7% | 14.2% | 13.6% | 13.0% |
| 11.3% | 17.2% | 16.7% | 16.2% | 15.7% | 15.1% |
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
3.31
Demanding vs growth
Net cash
$1.3B
Total debt − cash
Beta
0.95
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
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