Valuation of Small Cap Tech companies $2billion to $3 billion Value

NOTE : Stocks in this page are valued using the Discounted Cash Flow (DCF) technique. The 3 components of the valuation are : (A) Base FCF. (B) FCF Multiple. (C) Net book value for val. Total value (T) = (A x B) + C . Value per share = (T) / Shares oustanding (S). Please refer to the post Discounted cash flow basics to understand this valuation technique.

Company list   Synopsys   Take Two entertainment   Yelp   Fidelity National information   Arista Networks   Service Now   Fortinet   Veeva Systems   Aspen Tech   Grub Hub   Syntel   AVX corp   Jabil circuit   Solar Winds   Palo Alto Networks   On Semiconductor   Vishay International   FEI company   Morningstar   DST Systems   Athena Health   Atmel corp   Nuance comm   Synaptics   Finisar   Iron Mountain   Comm Vault systems   International Game Tech Updated - 10/22/2014  SNPS Valuation : $18.47 / share , Total value : $2.90 billions (Base FCF : $0.20 billions , multiple 12 , Net book value for val : $0.50 billion ) Shares oustanding : 157 millions  LINKS SEC  Company Updated - 10/22/2014  TTWO Valuation : $30.68 / share , Total value : $2.70 billions (Base FCF : $0.20 billions , multiple 12 , Net book value for val : $0.30 billion ) Shares oustanding : 88 millions  LINKS SEC  Company Updated - 10/22/2014  YELP Valuation : $44.23 / share , Total value :$2.88 billions (Base FCF : $0.10 billions , multiple 25 , Net book value for val :$0.38 billion ) Shares oustanding : 65 millions  LINKS SEC  Company Updated - 10/22/2014  FIS Valuation : $9.52 / share , Total value : $2.80 billions (Base FCF :$0.65 billions , multiple 12 , Net book value for val : -$5 billion ) Shares oustanding : 294 millions  LINKS SEC  Company Updated - 10/22/2014  ANET Valuation : $73.68 / share , Total value : $2.80 billions (Base FCF : $0.10 billions , multiple 25 , Net book value for val :$0.30 billion ) Shares oustanding : 38 millions  LINKS SEC  Company Updated - 10/22/2014  NOW Valuation : $18.97 / share , Total value : $2.75 billions (Base FCF :$0.10 billions , multiple 25 , Net book value for val :$0.25 billion ) Shares oustanding : 145 millions  LINKS SEC  Company Updated - 10/22/2014  FTNT Valuation : $16.07 / share , Total value : $2.70 billions (Base FCF :$0.125 billions , multiple 20 , Net book value for val : $0.20 billion ) Shares oustanding : 168 millions  LINKS SEC  Company Updated - 05/26/2015  VEEV Valuation : $19.79/ share , Total value : $2.85 billions (Base FCF : $0.10 billions , multiple 25 , Net book value for val : $0.35 billion ) Shares oustanding : 144 millions  LINKS SEC  Company Updated - 10/22/2014  AZPN Valuation : $28.42 / share , Total value : $2.66 billions (Base FCF : $0.19 billions , multiple 14 , Net book value for val :0 ) Shares oustanding : 94 millions  LINKS SEC  Company Updated - 10/22/2014  GRUB Valuation : $33.54 / share , Total value : $2.65 billions (Base FCF :$0.10 billions , multiple 25 , Net book value for val :$0.15 billion ) Shares oustanding : 79 millions  LINKS SEC  Company Updated - 10/22/2014  SYNT Valuation : $31.81 / share , Total value :$2.64 billions (Base FCF :$0.17 billions , multiple 12 , Net book value for val :$0.60 billion ) Shares oustanding : 83 millions  LINKS SEC  Company Updated - 10/22/2014  AVX Valuation : $15.48 / share , Total value : $2.60 billions (Base FCF :$0.10 billions , multiple 12 , Net book value for val :$1.40 billion ) Shares oustanding : 168 millions  LINKS SEC  Company Updated - 10/22/2014  JBL Valuation : $12.50 / share , Total value : $2.60 billions (Base FCF : $0.30 billions , multiple 12 , Net book value for val : -$1 billion ) Shares oustanding : 208 millions  LINKS SEC  Company Updated - 10/22/2014  SWI Valuation : $33.55 / share , Total value : $2.55 billions (Base FCF : $0.15 billions , multiple 17 , Net book value for val :0 ) Shares oustanding : 76 millions  LINKS SEC  Company Updated - 10/22/2014  PANW Valuation : $33.33 / share , Total value : $2.50 billions (Base FCF : $0.10 billions , multiple 25 , Net book value for val : 0 ) Shares oustanding : 75 millions  LINKS SEC  Company Updated - 10/22/2014  ONNN Valuation : $5.33 / share , Total value : $2.40 billions (Base FCF : $0.20 billions , multiple 12 , Net book value for val : 0 ) Shares oustanding : 450 millions  LINKS SEC  Company Updated - 10/22/2014  VSH Valuation : $15.79 / share , Total value : $2.40 billions (Base FCF : $0.15 billions , multiple 12 , Net book value for val :$0.60 billion ) Shares oustanding :152 millions  LINKS SEC  Company Updated - 10/22/2014  FEIC Valuation : $57.14 / share , Total value : $2.40 billions (Base FCF : $0.15 billions , multiple 12 , Net book value for val :$0.60 billion ) Shares oustanding : 42 millions  LINKS SEC  Company Updated - 10/22/2014  MORN Valuation : $51.09 / share , Total value : $2.35 billions (Base FCF : $0.15 billions , multiple 15 , Net book value for val :$0.10 billion ) Shares oustanding : 46 millions  LINKS SEC  Company Updated - 10/22/2014  DST Valuation : $52.27 / share , Total value : $2.30 billions (Base FCF : $0.28 billions , multiple 12 , Net book value for val :-$1 billion ) Shares oustanding : 44 millions  LINKS SEC  Company Updated - 10/22/2014  ATHN Valuation : $60.53 / share , Total value : $2.30 billions (Base FCF : $0.10 billions , multiple 25 , Net book value for val : -$0.20 billion ) Shares oustanding : 38 millions  LINKS SEC  Company Updated - 10/22/2014  ATML Valuation : $5.15 / share , Total value : $2.20 billions (Base FCF : $0.15 billions , multiple 12 , Net book value for val :$0.40 billion ) Shares oustanding : 427 millions  LINKS SEC  Company Updated - 10/22/2014  NUAN Valuation : $7.03 / share , Total value : $2.20 billions (Base FCF : $0.35 billions , multiple 12 , Net book value for val : -$2 billion ) Shares oustanding : 313 millions  LINKS SEC  Company Updated - 10/22/2014  SYNA Valuation : $56.76 / share , Total value : $2.10 billions (Base FCF : $0.10 billions , multiple 17 , Net book value for val : $0.40 billion ) Shares oustanding : 37 millions  LINKS SEC  Company Updated - 10/22/2014  FNSR Valuation : $20.19 / share , Total value :$2.10 billions (Base FCF :$0.10 billions , multiple 15 , Net book value for val :$0.60 billion ) Shares oustanding : 104 millions  LINKS SEC  Company Updated - 10/22/2014  IRM Valuation : $10.26 / share , Total value : $2 billions (Base FCF : $0.40 billions , multiple 15 , Net book value for val :-$4 billion ) Shares oustanding : 195 millions  LINKS SEC  Company Updated - 05/20/2015  CVLT Valuation : $59.86/ share , Total value : $2.63 billions (Base FCF :$0.11 billions , multiple 20 , Net book value for val :$0.43 billion ) Shares oustanding :44 millions  LINKS SEC  Company Updated - 10/22/2014  IGT Valuation : $7.55 / share , Total value : $2 billions (Base FCF : $0.30 billions , multiple 12 , Net book value for val : -$1.60 billion ) Shares oustanding : 265 millions  LINKS SEC  Company