Valuation CrowdStrike Holdings, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-09-19 pm EDT			After market 05:22:23 pm
277.38 ^USD	+3.84%		277.20	-0.07%

01:20pm	Capital One Securities Adjusts CrowdStrike Price Target to $298 From $296, Maintains Overweight Rating	MT
Sep. 18	CrowdStrike Unveils Falcon Cloud Security Innovations to Unify Protection Across Cloud Infrastructure, Applications, Data and AI Models	CI

Fiscal Period: Januar	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,986	47,749	41,428	24,822	70,242	65,478	-	-
Change	-	267.7%	-13.24%	-40.08%	182.98%	-6.78%	-	-
Enterprise Value (EV) ¹	12,074	46,568	40,171	22,858	67,510	61,828	60,540	59,263
Change	-	285.7%	-13.74%	-43.1%	195.35%	-8.42%	-2.08%	-2.11%
P/E ratio	-63.6x	-502x	-175x	-134x	791x	585x	306x	140x
PBR	12.2x	58.1x	40.6x	17.1x	30.7x	20.7x	15.9x	12.1x
PEG	-	9.1x	-1x	5.8x	-5x	24.9x	3.4x	1x
Capitalization / Revenue	27x	54.6x	28.5x	11.1x	23x	16.8x	13.7x	11.2x
EV / Revenue	25.1x	53.3x	27.7x	10.2x	22.1x	15.9x	12.7x	10.1x
EV / EBITDA	-283x	461x	168x	52.8x	85.8x	64.5x	50.5x	38.5x
EV / EBIT	-184x	747x	205x	64.3x	102x	79.2x	59.6x	43.6x
EV / FCF	611x	159x	90.9x	32.4x	68.2x	56.4x	43.2x	31.3x
FCF Yield	0.16%	0.63%	1.1%	3.09%	1.47%	1.77%	2.32%	3.19%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.96	-0.43	-1.03	-0.79	0.37	0.457	0.873	1.906
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	481.4	874.4	1,452	2,241	3,056	3,899	4,783	5,842
EBITDA ¹	-42.61	101	239.2	432.9	787.1	958.3	1,199	1,538
EBIT ¹	-65.64	62.35	196.2	355.6	660.3	780.7	1,016	1,359
Net income ¹	-141.8	-92.63	-234.8	-183.2	89.33	119.2	230.4	498.5
Net Debt ¹	-912.1	-1,181	-1,257	-1,964	-2,732	-3,650	-4,938	-6,215
Reference price ²	61.09	215.80	180.64	105.90	292.50	267.12	267.12	267.12
Nbr of stocks (in thousands)	212,567	221,264	229,339	234,394	240,145	245,126	-	-
Announcement Date	3/19/20	3/16/21	3/9/22	3/7/23	3/5/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CROWDSTRIKE HOLDINGS, INC.	584.56x	15.86x	64.52x	-.--%	65.87B
ACCENTURE PLC	29.38x	3.17x	16.8x	+1.54%	211B
IBM	23.74x	3.73x	15.3x	+3.11%	197B
TATA CONSULTANCY SERVICES LTD.	30.69x	5.89x	21.52x	+2.41%	188B
AUTOMATIC DATA PROCESSING, INC.	27.49x	5.49x	18.73x	+2.14%	114B
INFOSYS LIMITED	29.36x	4.64x	19.22x	+2.58%	93.67B
RELX PLC	33.95x	7.57x	19.24x	+1.75%	88.16B
HCL TECHNOLOGIES LIMITED	27.89x	3.87x	17.67x	+3.08%	56.81B
GARTNER, INC.	46.29x	6.42x	26.49x	-.--%	39.1B
COGNIZANT TECHNOLOGY SOLUTIONS CORPORATION	16.64x	1.74x	9.78x	+1.59%	37.78B
Average	85.00x	5.84x	22.93x	+1.82%	109.16B
Weighted average by Cap.	62.34x	5.33x	20.98x	+2.07%