investorscraft@gmail.com

Intrinsic Value of CrowdStrike (CRWD)

Previous Close$311.49
Intrinsic Value
Upside potential
Previous Close
$311.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-10-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %54.4NaN
Revenue, $2241NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2431NaN
Operating income, $m-190NaN
EBITDA, $m75NaN
Interest expense (income), $mNaN
Earnings before tax, $m-161NaN
Tax expense, $m22NaN
Net income, $m-183NaN

BALANCE SHEET

Cash and short-term investments, $m2705NaN
Total assets, $m5027NaN
Adjusted assets (=assets-cash), $m2321NaN
Average production assets, $m892NaN
Working capital, $m1531NaN
Total debt, $m754NaN
Total liabilities, $m3539NaN
Total equity, $m1487NaN
Debt-to-equity ratio0.507NaN
Adjusted equity ratio-0.519NaN

CASH FLOW

Net income, $m-183NaN
Depreciation, amort., depletion, $m265NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m941NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-264NaN
Free cash flow, $m1205NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1531
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount