As of 2026-04-09, the Intrinsic Value of SentinelOne Inc (S) is (25.85) USD. This S valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.50 USD, the upside of SentinelOne Inc is -291.50%.
The range of the Intrinsic Value is (35.78) - (20.43) USD
Based on its market price of 13.50 USD and our intrinsic valuation, SentinelOne Inc (S) is overvalued by 291.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (35.78) - (20.43) | (25.85) | -291.5% |
| DCF (Growth 10y) | (28.87) - (49.03) | (36.04) | -367.0% |
| DCF (EBITDA 5y) | (22.79) - (33.72) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (32.06) - (47.78) | (1,234.50) | -123450.0% |
| Fair Value | -6.63 - -6.63 | -6.63 | -149.12% |
| P/E | (37.27) - (40.02) | (35.54) | -363.3% |
| EV/EBITDA | (15.87) - (19.92) | (17.34) | -228.5% |
| EPV | (7.75) - (9.31) | (8.53) | -163.2% |
| DDM - Stable | (7.24) - (16.61) | (11.93) | -188.3% |
| DDM - Multi | (6.08) - (11.31) | (7.96) | -158.9% |
| Market Cap (mil) | 4,588.25 |
| Beta | 1.03 |
| Outstanding shares (mil) | 339.87 |
| Enterprise Value (mil) | 4,418.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.00% |
| Cost of Debt | 7.00% |
| WACC | 10.44% |