As of 2025-07-05, the Intrinsic Value of Okta Inc (OKTA) is 4.62 USD. This OKTA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 99.11 USD, the upside of Okta Inc is -95.3%.

The range of the Intrinsic Value is 0.88 - 17.83 USD.

Is OKTA undervalued or overvalued?

Based on its market price of 99.11 USD and our intrinsic valuation, Okta Inc (OKTA) is overvalued by 95.3%.

99.11 USD

Stock Price

4.62 USD

Intrinsic Value

Intrinsic Value Details

OKTA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(38.06) - (13.49)	(19.00)	-119.2%
DCF (Growth Exit 10Y)	0.88 - 17.83	4.62	-95.3%
DCF (EBITDA Exit 5Y)	3.67 - 13.06	8.54	-91.4%
DCF (EBITDA Exit 10Y)	13.43 - 36.7	24.89	-74.9%
Peter Lynch Fair Value	3.71 - 3.71	3.71	-96.25%
P/E Multiples	14.22 - 48.19	26.65	-73.1%
EV/EBITDA Multiples	6.59 - 14.41	10.47	-89.4%
Dividend Discount Model - Stable	8.55 - 36.55	22.55	-77.3%
Dividend Discount Model - Multi Stages	20.51 - 68.91	31.70	-68.0%

OKTA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Broadridge Financial Solutions Inc	88.13 - 240.58	131.98	-45.5%
Verisign Inc	168.64 - 597.75	261.40	-8.7%
GoDaddy Inc	130.55 - 406.5	199.49	12.5%
Akamai Technologies Inc	68.25 - 238.14	108.87	37.0%
Wix.Com Ltd	65.06 - 207.11	97.36	-40.7%
Switch Inc	0.48 - 21.97	5.17	-84.9%
21Vianet Group Inc	5.25 - 42.64	13.50	74.2%
Tucows Inc	22.99 - 103.87	67.85	230.7%
Brightcove Inc	1.09 - 2.38	1.80	-59.5%
Crexendo Inc	3.43 - 16.41	5.30	-17.6%

OKTA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	17,351
Beta	1.01
Outstanding shares (mil)	175
Enterprise Value (mil)	17,715

Market risk premium	5.1%
Cost of Equity	7.95%
Cost of Debt	4.4%
WACC	7.8%