Is CRWD undervalued or overvalued?
As of 2025-03-27, the Intrinsic Value of CrowdStrike Holdings Inc (CRWD) is 14.12 USD. This CRWD valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 371.41 USD, the upside of CrowdStrike Holdings Inc is -96.20%. This means that CRWD is overvalued by 96.20%.
The range of the Intrinsic Value is 6.97 - 26.77 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (178.40) - (24.75) | (49.55) | -113.3% |
| DCF (Growth 10y) | (24.42) - (156.72) | (46.07) | -112.4% |
| DCF (EBITDA 5y) | 6.97 - 26.77 | 14.12 | -96.2% |
| DCF (EBITDA 10y) | 13.92 - 62.52 | 30.71 | -91.7% |
| Fair Value | -0.39 - -0.39 | -0.39 | -100.11% |
| P/E | 10.80 - 83.61 | 11.66 | -96.9% |
| EV/EBITDA | 4.79 - 15.82 | 9.79 | -97.4% |
| EPV | 7.32 - 3.49 | 5.41 | -98.5% |
| DDM - Stable | (0.81) - (5.36) | (3.09) | -100.8% |
| DDM - Multi | 16.32 - 87.51 | 27.92 | -92.5% |
| Market Cap (mil) | 92,061.40 |
| Beta | 2.53 |
| Outstanding shares (mil) | 247.87 |
| Enterprise Value (mil) | 92,061.40 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.00% |
| Cost of Debt | 5.50% |
| WACC | 7.97% |