As of 2025-05-08, the Intrinsic Value of SolarWinds Corp (SWI) is 16.30 USD. This SolarWinds valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.49 USD, the upside of SolarWinds Corp is -11.80%.
The range of the Intrinsic Value is 9.85 - 34.42 USD
Based on its market price of 18.49 USD and our intrinsic valuation, SolarWinds Corp (SWI) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.85 - 34.42 | 16.30 | -11.8% |
| DCF (Growth 10y) | 11.95 - 37.28 | 18.67 | 1.0% |
| DCF (EBITDA 5y) | 23.71 - 53.42 | 35.28 | 90.8% |
| DCF (EBITDA 10y) | 23.54 - 55.38 | 35.59 | 92.5% |
| Fair Value | 16.30 - 16.30 | 16.30 | -11.83% |
| P/E | 16.34 - 28.34 | 21.06 | 13.9% |
| EV/EBITDA | 32.43 - 71.13 | 48.18 | 160.6% |
| EPV | 9.10 - 14.47 | 11.79 | -36.2% |
| DDM - Stable | 5.14 - 15.53 | 10.34 | -44.1% |
| DDM - Multi | 6.15 - 12.25 | 7.99 | -56.8% |
| Market Cap (mil) | 3,173.07 |
| Beta | 0.43 |
| Outstanding shares (mil) | 171.61 |
| Enterprise Value (mil) | 4,127.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.33% |
| Cost of Debt | 7.70% |
| WACC | 9.04% |