Is Atlassian undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Atlassian Corporation PLC (TEAM) is 1.77 USD. This Atlassian valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 227.34 USD, the upside of Atlassian Corporation PLC is -99.20%. This means that Atlassian is overvalued by 99.20%.
The range of the Intrinsic Value is 2.06 - 1.05 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.30) - (1.30) | (3.80) | -101.7% |
| DCF (Growth 10y) | 2.06 - 1.05 | 1.77 | -99.2% |
| DCF (EBITDA 5y) | 6.72 - 11.26 | 8.75 | -96.2% |
| DCF (EBITDA 10y) | 11.83 - 25.78 | 17.69 | -92.2% |
| Fair Value | -9.18 - -9.18 | -9.18 | -104.04% |
| P/E | (63.71) - (66.48) | (67.91) | -129.9% |
| EV/EBITDA | (4.90) - (6.96) | (6.08) | -102.7% |
| EPV | 3.22 - 2.57 | 2.89 | -98.7% |
| DDM - Stable | (11.24) - (42.98) | (27.11) | -111.9% |
| DDM - Multi | 3.24 - 9.96 | 4.93 | -97.8% |
| Market Cap (mil) | 59,563.08 |
| Beta | 1.38 |
| Outstanding shares (mil) | 262.00 |
| Enterprise Value (mil) | 58,332.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.50% |
| Cost of Debt | 5.50% |
| WACC | 9.41% |