DT
Dynatrace Inc
Price:  
53.27 
USD
Volume:  
2,146,244.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DT Intrinsic Value

-79.10 %
Upside

What is the intrinsic value of DT?

As of 2025-05-24, the Intrinsic Value of Dynatrace Inc (DT) is 11.12 USD. This DT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.27 USD, the upside of Dynatrace Inc is -79.10%.

The range of the Intrinsic Value is 8.55 - 18.77 USD

Is DT undervalued or overvalued?

Based on its market price of 53.27 USD and our intrinsic valuation, Dynatrace Inc (DT) is overvalued by 79.10%.

53.27 USD
Stock Price
11.12 USD
Intrinsic Value
Intrinsic Value Details

DT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.55 - 18.77 11.12 -79.1%
DCF (Growth 10y) 13.91 - 33.48 18.85 -64.6%
DCF (EBITDA 5y) 25.30 - 32.17 27.14 -49.1%
DCF (EBITDA 10y) 35.06 - 47.12 38.67 -27.4%
Fair Value 8.06 - 8.06 8.06 -84.88%
P/E 18.36 - 64.06 38.59 -27.5%
EV/EBITDA 19.87 - 30.27 23.85 -55.2%
EPV 8.84 - 10.02 9.43 -82.3%
DDM - Stable 11.70 - 32.04 21.87 -58.9%
DDM - Multi 6.49 - 13.98 8.89 -83.3%

DT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,946.37
Beta 1.09
Outstanding shares (mil) 299.35
Enterprise Value (mil) 15,038.89
Market risk premium 4.60%
Cost of Equity 11.08%
Cost of Debt 4.48%
WACC 7.38%