The Discounted Cash Flow (DCF) valuation of Elastic NV (ESTC) is (31.70) USD. With the latest stock price at 92.32 USD, the upside of Elastic NV based on DCF is -134.3%.
Based on the latest price of 92.32 USD and our DCF valuation, Elastic NV (ESTC) is a sell. selling ESTC stocks now will result in a potential gain of 134.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.2% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (56.57) - (22.50) | (31.70) |
| Upside | -161.3% - -124.4% | -134.3% |