Valuation CrowdStrike Holdings, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-01-16 pm EST			5-day change	1st Jan Change
453.88 ^USD	-0.25%		-3.55%	-3.17%

Jan. 15	China Prohibits Cybersecurity Merchandise from US, Israel Firms	MT
Jan. 14	Beijing tells Chinese firms to stop using software from Crowdstrike, Mandiant, Wiz, SentinelOne, Recorded Future, McAfee, Claroty, and Rapid7	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	47,749	41,428	24,822	70,242	98,049	114,422	-	-
Change	-	-13.24%	-40.08%	182.98%	39.59%	16.7%	-	-
Enterprise Value (EV) ¹	46,568	40,171	22,858	67,510	94,470	110,103	108,488	106,382
Change	-	-13.74%	-43.1%	195.35%	39.93%	16.55%	-1.47%	-1.94%
P/E ratio	-502x	-175x	-134x	791x	-4,976x	-545x	1,077x	365x
PBR	58.1x	40.6x	17.1x	30.7x	29.7x	26.3x	20.3x	15.9x
PEG	-	-1x	5.8x	-5x	41x	-1x	-7x	2x
Capitalization / Revenue	54.6x	28.5x	11.1x	23x	24.8x	23.8x	19.5x	16x
EV / Revenue	53.3x	27.7x	10.2x	22.1x	23.9x	22.9x	18.5x	14.9x
EV / EBITDA	461x	168x	52.8x	85.8x	92.1x	86x	64x	49x
EV / EBIT	747x	205x	64.3x	102x	113x	106x	76.4x	57x
EV / FCF	159x	90.9x	32.4x	72x	88.7x	91.9x	60.3x	45.7x
FCF Yield	0.63%	1.1%	3.09%	1.39%	1.13%	1.09%	1.66%	2.19%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.43	-1.03	-0.79	0.37	-0.08	-0.8336	0.4213	1.243
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	874.4	1,452	2,241	3,056	3,954	4,804	5,865	7,148
EBITDA ¹	101	239.2	432.9	787.1	1,026	1,280	1,696	2,171
EBIT ¹	62.35	196.2	355.6	660.3	837.7	1,038	1,420	1,867
Net income ¹	-92.63	-234.8	-183.2	89.33	-19.27	-205.8	166.4	434.5
Net Debt ¹	-1,181	-1,257	-1,964	-2,732	-3,579	-4,320	-5,934	-8,041
Reference price ²	215.80	180.64	105.90	292.50	398.07	453.88	453.88	453.88
Nbr of stocks (in thousands)	221,264	229,339	234,394	240,145	246,311	252,098	-	-
Announcement Date	3/16/21	3/9/22	3/7/23	3/5/24	3/4/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CROWDSTRIKE HOLDINGS, INC.	-544.51x	22.92x	85.98x	-.--%	114B
PALO ALTO NETWORKS, INC.	95.51x	11.83x	37.28x	-.--%	131B
FORTINET, INC.	31.52x	7.89x	21.45x	-.--%	56.06B
CYBERARK SOFTWARE LTD.	-213.46x	16.38x	62.09x	-.--%	22.9B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	20.69x	6.26x	14.63x	-.--%	19.92B
GEN DIGITAL INC.	20.62x	4.7x	8.99x	1.94%	16.1B
RUBRIK, INC.	-36.1x	10.99x	-639.62x	-.--%	13.43B
SAILPOINT, INC.	-37.62x	9.25x	49.22x	-.--%	10.26B
SANGFOR TECHNOLOGIES INC.	137.51x	7.07x	93.28x	0.17%	9.06B
Average	-58.43x	10.81x	-29.63x	0.23%	43.66B
Weighted average by Cap.	-131.86x	13.98x	26.81x	0.08%