Buy starter
VRNS
— Varonis
Opus FV: $36–40
GPT FV: $36–40
AI-fit: Strongest
Both Opus and GPT agree on $36–40 fair value (rare). Revenue is *re-accelerating* — Q1'26 +26.9% YoY, materially better than the 13.2% the momentum module flagged. FCF compounding 57% CAGR with 21.6% margin; widening GAAP losses are SaaS-conversion accounting, not business deterioration. Data-security pure-play is the cleanest fit for the "AI agents touching sensitive data" thesis.
Risk: Microsoft Purview is real competition (bundled into E5). Gross margin compressed 85→79% (cloud-transition cost, should re-expand). Cash $202M vs $146M annual op losses — capital raise becomes a 2027 question if FCF stalls.
Action: Starter ~$28–29, GTC at $24–25 for adds. Bear case $20–22, bull case $40–45.
What the price chart hides expand ▾
The current $27–28 price reflects a -56% drawdown from a $63 high — but the kill shot was a single self-inflicted strategic decision, not competitive collapse. The two prints since have both beaten:
-
2025-10-28 · Q3 2025 disaster
EPS $0.06 in-line, revenue $161.6M missed $166.5M est by ~3%. The kill shot: full-year ARR guide cut $748–754M → $730–738M + decision to phase out on-prem self-hosted product entirely. Force-migrating legacy customers. Stock dropped −47% on 29M volume (10× normal) from $63 → $32.
-
2026-02-03 · Q4 2025 beat
EPS $0.08 vs $0.03 est (167% beat), revenue $173.4M vs $168.5M est. First clean print after the disaster — SaaS transition executing.
-
2026-04-28 · Q1 2026 beat (most recent)
EPS $0.06 vs −$0.05 est (swing to profit vs expected loss), revenue $173.1M vs $165.5M est. Two consecutive beats post-disaster. +26.9% YoY revenue re-acceleration confirms the on-prem phase-out hasn't broken the business.
Takeaway: The market hasn't re-rated yet because it wants 2–3 more clean prints before trusting the new ARR trajectory. That hesitation is the entry — when conviction is unanimous, the price is already $40.