Is Cloudflare undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Cloudflare Inc (NET) is 1.38 USD. This Cloudflare valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 116.15 USD, the upside of Cloudflare Inc is -98.80%. This means that Cloudflare is overvalued by 98.80%.
The range of the Intrinsic Value is (0.13) - 3.18 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (30.80) - (15.99) | (20.48) | -117.6% |
| DCF (Growth 10y) | (18.07) - (33.66) | (22.85) | -119.7% |
| DCF (EBITDA 5y) | (1.74) - (0.78) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.13) - 3.18 | 1.38 | -98.8% |
| Fair Value | -1.14 - -1.14 | -1.14 | -100.98% |
| P/E | (7.10) - (7.83) | (7.29) | -106.3% |
| EV/EBITDA | (4.74) - (0.48) | (2.80) | -102.4% |
| EPV | (8.57) - (10.38) | (9.47) | -108.2% |
| DDM - Stable | (1.76) - (5.11) | (3.44) | -103.0% |
| DDM - Multi | 0.04 - 0.09 | 0.05 | -100.0% |
| Market Cap (mil) | 40,079.88 |
| Beta | 1.75 |
| Outstanding shares (mil) | 345.07 |
| Enterprise Value (mil) | 41,219.51 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.54% |
| Cost of Debt | 5.50% |
| WACC | 10.38% |