WORK
Slack Technologies Inc
Price:  
45.2 
USD
Volume:  
5,606,850
United States | Software

Slack DCF Valuation - Growth Exit 5Y

-191.2 %
Upside

What is the DCF valuation of Slack?

The Discounted Cash Flow (DCF) valuation of Slack Technologies Inc (WORK) is (41.22) USD. With the latest stock price at 45.20 USD, the upside of Slack Technologies Inc based on DCF is -191.2%.

Is Slack a buy or a sell?

Based on the latest price of 45.20 USD and our DCF valuation, Slack Technologies Inc (WORK) is a sell. Selling Slack stocks now will result in a potential gain of 191.2%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate7.0% - 9.3%8.1%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(84.23) - (27.48)(41.22)
Upside-286.3% - -160.8%-191.2%
45.20 USD
Stock Price
(41.22) USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

Slack DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
01-202101-202201-202301-202401-202501-2026
Revenue9031,2231,7102,3733,0913,841
% Growth
43%36%40%39%30%24%
Cost of goods sold(122)(157)(208)(274)(340)(401)
% of Revenue13%13%12%12%11%10%
Selling, G&A expenses(666)(903)(1,262)(1,751)(2,281)(2,835)
% of Revenue74%74%74%74%74%74%
Research & Development(382)(518)(724)(1,005)(1,309)(1,626)
% of Revenue42%42%42%42%42%42%
Net interest & other expenses(25)(35)(48)(67)(87)(109)
% of Revenue3%3%3%3%3%3%
Tax expense011112
Tax rate0%0%0%0%0%0%
Net profit(292)(388)(532)(723)(924)(1,127)
% Margin-32%-32%-31%-30%-30%-29%