As of 2025-05-29, the Intrinsic Value of Cloudflare Inc (NET) is 2.18 USD. This Cloudflare valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 161.98 USD, the upside of Cloudflare Inc is -98.70%.
The range of the Intrinsic Value is 0.90 - 3.68 USD
Based on its market price of 161.98 USD and our intrinsic valuation, Cloudflare Inc (NET) is overvalued by 98.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (31.35) - (17.88) | (22.31) | -113.8% |
| DCF (Growth 10y) | (19.51) - (32.62) | (23.87) | -114.7% |
| DCF (EBITDA 5y) | (1.13) - (0.39) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.90 - 3.68 | 2.18 | -98.7% |
| Fair Value | -1.18 - -1.18 | -1.18 | -100.73% |
| P/E | (8.30) - (8.42) | (8.35) | -105.2% |
| EV/EBITDA | (4.08) - (1.94) | (3.03) | -101.9% |
| EPV | (8.30) - (9.76) | (9.03) | -105.6% |
| DDM - Stable | (1.80) - (4.67) | (3.23) | -102.0% |
| DDM - Multi | 0.04 - 0.09 | 0.05 | -100.0% |
| Market Cap (mil) | 56,134.17 |
| Beta | 1.89 |
| Outstanding shares (mil) | 346.55 |
| Enterprise Value (mil) | 57,218.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.86% |
| Cost of Debt | 5.50% |
| WACC | 10.73% |