SAIL
SailPoint Technologies Holdings Inc
Price:  
17.08 
USD
Volume:  
1,218,621.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAIL Intrinsic Value

-223.60 %
Upside

What is the intrinsic value of SAIL?

As of 2025-04-20, the Intrinsic Value of SailPoint Technologies Holdings Inc (SAIL) is (21.12) USD. This SAIL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.08 USD, the upside of SailPoint Technologies Holdings Inc is -223.60%.

The range of the Intrinsic Value is (54.54) - (14.18) USD

Is SAIL undervalued or overvalued?

Based on its market price of 17.08 USD and our intrinsic valuation, SailPoint Technologies Holdings Inc (SAIL) is overvalued by 223.60%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

17.08 USD
Stock Price
(21.12) USD
Intrinsic Value
Intrinsic Value Details

SAIL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (54.54) - (14.18) (21.12) -223.6%
DCF (Growth 10y) (16.94) - (63.81) (25.05) -246.6%
DCF (EBITDA 5y) (19.29) - (35.21) (1,234.50) -123450.0%
DCF (EBITDA 10y) (22.36) - (43.28) (1,234.50) -123450.0%
Fair Value -2.12 - -2.12 -2.12 -112.40%
P/E (12.51) - (14.65) (12.68) -174.3%
EV/EBITDA 1.04 - 5.23 2.92 -82.9%
EPV (4.81) - (5.78) (5.29) -131.0%
DDM - Stable (4.44) - (30.11) (17.27) -201.1%
DDM - Multi (12.89) - (69.37) (21.88) -228.1%

SAIL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,506.39
Beta 2.16
Outstanding shares (mil) 556.58
Enterprise Value (mil) 11,003.47
Market risk premium 4.60%
Cost of Equity 7.97%
Cost of Debt 7.17%
WACC 7.72%