OKTA
Okta Inc
Price:  
103.58 
USD
Volume:  
3,560,775.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OKTA Intrinsic Value

-95.40 %
Upside

What is the intrinsic value of OKTA?

As of 2025-06-04, the Intrinsic Value of Okta Inc (OKTA) is 4.79 USD. This OKTA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 103.58 USD, the upside of Okta Inc is -95.40%.

The range of the Intrinsic Value is 1.00 - 18.10 USD

Is OKTA undervalued or overvalued?

Based on its market price of 103.58 USD and our intrinsic valuation, Okta Inc (OKTA) is overvalued by 95.40%.

103.58 USD
Stock Price
4.79 USD
Intrinsic Value
Intrinsic Value Details

OKTA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (38.43) - (13.66) (19.24) -118.6%
DCF (Growth 10y) 1.00 - 18.10 4.79 -95.4%
DCF (EBITDA 5y) 3.70 - 12.42 8.47 -91.8%
DCF (EBITDA 10y) 13.57 - 35.31 24.81 -76.0%
Fair Value 3.71 - 3.71 3.71 -96.42%
P/E 14.15 - 43.59 25.84 -75.1%
EV/EBITDA 6.59 - 13.82 10.42 -89.9%
EPV (19.30) - (24.74) (22.02) -121.3%
DDM - Stable 8.69 - 37.03 22.86 -77.9%
DDM - Multi 20.90 - 69.85 32.25 -68.9%

OKTA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,133.75
Beta 1.13
Outstanding shares (mil) 175.07
Enterprise Value (mil) 18,497.75
Market risk premium 4.60%
Cost of Equity 7.89%
Cost of Debt 4.39%
WACC 7.73%