As of 2024-12-14, the Intrinsic Value of CrowdStrike Holdings Inc (CRWD) is
46.79 USD. This CRWD valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 368.02 USD, the upside of CrowdStrike Holdings Inc is
-87.30%.
The range of the Intrinsic Value is 39.60 - 68.72 USD
46.79 USD
Intrinsic Value
CRWD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(111.69) - (19.31) |
(37.72) |
-110.2% |
| DCF (Growth 10y) |
(13.10) - (70.10) |
(24.68) |
-106.7% |
| DCF (EBITDA 5y) |
39.60 - 68.72 |
46.79 |
-87.3% |
| DCF (EBITDA 10y) |
69.18 - 149.83 |
90.29 |
-75.5% |
| Fair Value |
5.24 - 5.24 |
5.24 |
-98.58% |
| P/E |
16.81 - 26.08 |
21.67 |
-94.1% |
| EV/EBITDA |
24.82 - 43.28 |
32.77 |
-91.1% |
| EPV |
6.96 - 3.37 |
5.16 |
-98.6% |
| DDM - Stable |
5.13 - 26.63 |
15.88 |
-95.7% |
| DDM - Multi |
28.61 - 117.64 |
46.28 |
-87.4% |
CRWD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
90,212.74 |
| Beta |
2.81 |
| Outstanding shares (mil) |
245.13 |
| Enterprise Value (mil) |
86,696.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.40% |
| Cost of Debt |
7.00% |
| WACC |
8.38% |