Atlassian Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of Atlassian Corporation PLC (TEAM) is
1.20 USD. This Atlassian valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 278.65 USD, the upside of Atlassian Corporation PLC is
-99.60%.
The range of the Intrinsic Value is 1.34 - 0.96 USD
Atlassian Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(12.09) - (2.74) |
(5.29) |
-101.9% |
| DCF (Growth 10y) |
1.34 - 0.96 |
1.20 |
-99.6% |
| DCF (EBITDA 5y) |
5.86 - 10.96 |
8.99 |
-96.8% |
| DCF (EBITDA 10y) |
11.27 - 26.58 |
19.87 |
-92.9% |
| Fair Value |
-10.46 - -10.46 |
-10.46 |
-103.75% |
| P/E |
(74.91) - (83.44) |
(78.39) |
-128.1% |
| EV/EBITDA |
(5.08) - (7.39) |
(7.14) |
-102.6% |
| EPV |
2.60 - 2.04 |
2.32 |
-99.2% |
| DDM - Stable |
(13.04) - (44.37) |
(28.70) |
-110.3% |
| DDM - Multi |
3.49 - 9.50 |
5.14 |
-98.2% |
Atlassian Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
72,599.47 |
| Beta |
1.22 |
| Outstanding shares (mil) |
260.54 |
| Enterprise Value (mil) |
71,530.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.57% |
| Cost of Debt |
5.50% |
| WACC |
9.50% |