As of 2025-06-01, the Intrinsic Value of SentinelOne Inc (S) is (47.05) USD. This S valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.61 USD, the upside of SentinelOne Inc is -367.20%.
The range of the Intrinsic Value is (63.97) - (37.43) USD
Based on its market price of 17.61 USD and our intrinsic valuation, SentinelOne Inc (S) is overvalued by 367.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (63.97) - (37.43) | (47.05) | -367.2% |
| DCF (Growth 10y) | (84.07) - (145.38) | (106.37) | -704.0% |
| DCF (EBITDA 5y) | (45.36) - (51.94) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (102.36) - (125.66) | (1,234.50) | -123450.0% |
| Fair Value | -4.36 - -4.36 | -4.36 | -124.74% |
| P/E | (32.31) - (31.17) | (32.19) | -282.8% |
| EV/EBITDA | (19.80) - (18.57) | (18.86) | -207.1% |
| EPV | (8.30) - (10.03) | (9.16) | -152.0% |
| DDM - Stable | (4.18) - (9.19) | (6.69) | -138.0% |
| DDM - Multi | (9.96) - (17.88) | (12.88) | -173.1% |
| Market Cap (mil) | 5,829.79 |
| Beta | 1.35 |
| Outstanding shares (mil) | 331.05 |
| Enterprise Value (mil) | 5,643.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 15.56% |
| Cost of Debt | 7.00% |
| WACC | 11.23% |