As of 2025-05-06, the Intrinsic Value of Atlassian Corporation PLC (TEAM) is 8.70 USD. This Atlassian valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 207.78 USD, the upside of Atlassian Corporation PLC is -95.8%.

The range of the Intrinsic Value is 6.7 - 11 USD.

Is Atlassian undervalued or overvalued?

Based on its market price of 207.78 USD and our intrinsic valuation, Atlassian Corporation PLC (TEAM) is overvalued by 95.8%.

207.78 USD

Stock Price

8.70 USD

Intrinsic Value

Intrinsic Value Details

Atlassian Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(17.28) - (3.48)	(6.95)	-103.3%
DCF (EBITDA Exit 5Y)	6.7 - 11	8.70	-95.8%
DCF (EBITDA Exit 10Y)	12.29 - 25.58	18.14	-91.3%
Peter Lynch Fair Value	-9.18 - -9.18	-9.18	-104.42%
P/E Multiples	(65.34) - (67.64)	(67.81)	-132.6%
EV/EBITDA Multiples	(4.78) - (7.12)	(6.37)	-103.1%
Earnings Power Value	2.51 - 3.12	2.81	-98.6%
Dividend Discount Model - Multi Stages	3.61 - 10.83	5.44	-97.4%

Atlassian Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Cadence Design Systems Inc	76 - 198.52	108.12	-65.0%
Constellation Software Inc	783.63 - 2,505.48	1,212.64	-76.0%
Autodesk Inc	84.25 - 211.32	119.40	-57.4%
ANSYS Inc	122.73 - 307.7	171.23	-47.3%
Trade Desk Inc	5.67 - 13.72	7.27	-86.9%
PTC Inc	64.58 - 175.26	95.05	-41.1%
DocuSign Inc	25.55 - 58.02	34.64	-58.0%
Dynatrace Inc	8.56 - 18.86	11.15	-76.6%
Open Text Corp	41 - 101.24	61.01	69.0%
Bill.com Holdings Inc	3.28 - 16.41	6.61	-85.4%

Atlassian Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	54,438
Beta	1.6
Outstanding shares (mil)	262
Enterprise Value (mil)	53,208

Market risk premium	5.1%
Cost of Equity	9.05%
Cost of Debt	5.5%
WACC	8.9%