As of 2024-12-12, the Intrinsic Value of Elastic NV (ESTC) is
2.94 USD. This ESTC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 107.04 USD, the upside of Elastic NV is
-97.26%.
ESTC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(71.29) - (27.40) |
(39.11) |
-136.5% |
| DCF (Growth 10y) |
(29.56) - (71.18) |
(40.75) |
-138.1% |
| DCF (EBITDA 5y) |
(17.60) - (27.76) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(18.36) - (25.75) |
(1,234.50) |
-123450.0% |
| Fair Value |
2.94 - 2.94 |
2.94 |
-97.26% |
| P/E |
18.88 - 31.94 |
25.20 |
-76.5% |
| EV/EBITDA |
(15.31) - (26.15) |
(19.10) |
-117.8% |
| EPV |
(6.42) - (8.49) |
(7.45) |
-107.0% |
| DDM - Stable |
6.29 - 22.45 |
14.37 |
-86.6% |
| DDM - Multi |
(11.82) - (32.90) |
(17.40) |
-116.3% |
ESTC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,998.36 |
| Beta |
1.91 |
| Outstanding shares (mil) |
102.75 |
| Enterprise Value (mil) |
10,909.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.45% |
| Cost of Debt |
7.00% |
| WACC |
8.36% |