As of 2025-05-27, the Intrinsic Value of CrowdStrike Holdings Inc (CRWD) is 25.01 USD. This CRWD valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 455.59 USD, the upside of CrowdStrike Holdings Inc is -94.50%.
The range of the Intrinsic Value is 21.69 - 30.14 USD
Based on its market price of 455.59 USD and our intrinsic valuation, CrowdStrike Holdings Inc (CRWD) is overvalued by 94.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (147.36) - (22.81) | (45.12) | -109.9% |
| DCF (Growth 10y) | (22.55) - (129.57) | (41.99) | -109.2% |
| DCF (EBITDA 5y) | 21.69 - 30.14 | 25.01 | -94.5% |
| DCF (EBITDA 10y) | 28.50 - 51.64 | 37.35 | -91.8% |
| Fair Value | -0.39 - -0.39 | -0.39 | -100.09% |
| P/E | (1.03) - 8.89 | 3.43 | -99.2% |
| EV/EBITDA | 19.36 - 30.29 | 23.13 | -94.9% |
| EPV | 7.56 - 3.90 | 5.73 | -98.7% |
| DDM - Stable | (0.77) - (4.53) | (2.65) | -100.6% |
| DDM - Multi | 15.42 - 73.48 | 25.87 | -94.3% |
| Market Cap (mil) | 112,927.09 |
| Beta | 2.08 |
| Outstanding shares (mil) | 247.87 |
| Enterprise Value (mil) | 109,347.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.29% |
| Cost of Debt | 5.50% |
| WACC | 8.26% |