Deal Flow
Letter · prints on one page
Transaction tear sheetData as of Nov 7, 2026
M&A · Tech · Services-Prepackaged Software

Proofpoint, Inc. to acquire Varonis Systems Inc

Announced Oct 15, 2026 · Pending Nov 6, 2026

Deal value$6.30BEV $5.93B
Premium52.0%To unaffected price
EV / Adj. EBITDA—8.6x EV / Revenue
ConsiderationAll cash$49.75 per share

Transaction

Acquirer
Proofpoint, Inc.
Target
Varonis Systems Inc (VRNS)
Buyer type
Strategic
Offer price per share
$49.75
Enterprise value
$5.93B
Status
Pending Nov 6, 2026

Deal protections

Break fee (target pays)
$212M · 3.4%
Reverse fee (buyer pays)
$423M · 6.7%
Go-shop
No-shop
Financing
Committed · JPMorgan, UBS

Advisors

To the acquirer
BofA Securities, Morgan Stanley, JPMorgan, UBS, Mizuho
To the target
Goldman Sachs
Goldman Sachs fee
$63.0M

Sector context · Tech

Comparable deals
70 in the prior 24 months
Premium
52.0% vs. 41.7% sector median
EV / Adj. EBITDA
Sector median 15.5x
Break fee
3.4% vs. 3.0% sector median

Timeline

  1. AnnouncedOct 15, 2026
  2. Proxy filedNov 6, 2026
  3. Definitive proxyPending
  4. Shareholder votePending
  5. ClosedPending

Valuation · fairness opinions

Discounted cash flow$36.40$54.12
Future share price$39.26$65.21
Future share price$34.06$64.58
Offer $49.75

Implied value per Varonis Systems Inc share by analysis, from Goldman Sachs · DCF discount rate 10%–12%.

Sources
  • DEFA14A (EX-99.1) · Oct 15, 2026
  • 8-K · Oct 15, 2026

Adj. EBITDA is operating income + D&A + impairment, restructuring, deal costs and stock compensation, less any large gain on a sale, last twelve months, from the target's filings. Calculated by Castle, so it can differ from a bank's adjusted figure.

Prepared with Castle from public SEC EDGAR filings. Figures are extracted automatically; verify against the source documents. Not investment advice.