The Discounted Cash Flow (DCF) valuation of Elastic NV (ESTC) is 1.03 USD. With the latest stock price at 47.51 USD, the upside of Elastic NV based on DCF is -97.8%.
Based on the latest price of 47.51 USD and our DCF valuation, Elastic NV (ESTC) is a sell. selling ESTC stocks now will result in a potential gain of 97.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.0% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.36 - 1.25 | 1.03 |
| Upside | -99.2% - -97.4% | -97.8% |