As of 2025-04-21, the Intrinsic Value of Pure Storage Inc (PSTG) is 16.28 USD. This PSTG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.75 USD, the upside of Pure Storage Inc is -61.00%.
The range of the Intrinsic Value is 11.17 - 34.35 USD
Based on its market price of 41.75 USD and our intrinsic valuation, Pure Storage Inc (PSTG) is overvalued by 61.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.17 - 34.35 | 16.28 | -61.0% |
| DCF (Growth 10y) | 17.80 - 57.09 | 26.51 | -36.5% |
| DCF (EBITDA 5y) | 10.13 - 17.13 | 12.23 | -70.7% |
| DCF (EBITDA 10y) | 14.79 - 25.86 | 18.27 | -56.2% |
| Fair Value | 8.19 - 8.19 | 8.19 | -80.40% |
| P/E | 3.67 - 7.40 | 5.52 | -86.8% |
| EV/EBITDA | 5.02 - 14.92 | 9.58 | -77.1% |
| EPV | 2.44 - 2.67 | 2.56 | -93.9% |
| DDM - Stable | 3.23 - 14.65 | 8.94 | -78.6% |
| DDM - Multi | 11.70 - 42.68 | 18.54 | -55.6% |
| Market Cap (mil) | 13,611.33 |
| Beta | 2.18 |
| Outstanding shares (mil) | 326.02 |
| Enterprise Value (mil) | 12,987.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.55% |
| Cost of Debt | 5.00% |
| WACC | 8.51% |