The Discounted Cash Flow (DCF) valuation of Elastic NV (ESTC) is (32.00) USD. With the latest stock price at 83.26 USD, the upside of Elastic NV based on DCF is -138.4%.
Based on the latest price of 83.26 USD and our DCF valuation, Elastic NV (ESTC) is a sell. selling ESTC stocks now will result in a potential gain of 138.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.1% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (57.27) - (22.69) | (32.00) |
| Upside | -168.8% - -127.3% | -138.4% |