The Discounted Cash Flow (DCF) valuation of Elastic NV (ESTC) is 1.04 USD. With the latest stock price at 51.49 USD, the upside of Elastic NV based on DCF is -98.0%.
Based on the latest price of 51.49 USD and our DCF valuation, Elastic NV (ESTC) is a sell. selling ESTC stocks now will result in a potential gain of 98.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.5% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.19 - 1.25 | 1.04 |
| Upside | -99.6% - -97.6% | -98.0% |