investorscraft@gmail.com

Intrinsic Value of CrowdStrike Holdings, Inc. (CRWD)

Previous Close$446.66
Intrinsic Value
Upside potential
Previous Close
$446.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CrowdStrike Holdings, Inc. operates in the cybersecurity industry, providing cloud-native endpoint protection through its Falcon platform. The company’s core revenue model is subscription-based, delivering threat intelligence, detection, and response solutions to enterprises globally. CrowdStrike differentiates itself with AI-driven technology, real-time analytics, and a modular architecture that allows customers to scale security needs efficiently. The company serves a broad clientele, including Fortune 500 firms, government agencies, and mid-market businesses, positioning itself as a leader in next-generation endpoint security. CrowdStrike’s market position is strengthened by its extensive partner ecosystem, including integrations with major cloud providers like AWS and Azure. The cybersecurity sector’s rapid growth, driven by increasing digital transformation and sophisticated cyber threats, provides a tailwind for CrowdStrike’s expansion. The company competes with legacy vendors and newer entrants but maintains an edge due to its cloud-first approach and superior threat detection capabilities. Its focus on innovation and customer-centric solutions reinforces its reputation as a trusted security partner in a highly fragmented and dynamic industry.

Revenue Profitability And Efficiency

CrowdStrike reported revenue of $3.95 billion for FY 2025, reflecting strong growth in its subscription-based model. The company posted a net loss of $19.3 million, with diluted EPS of -$0.0787, indicating ongoing investments in growth despite near-term profitability challenges. Operating cash flow was robust at $1.38 billion, demonstrating efficient cash generation from core operations. Capital expenditures totaled $254.9 million, underscoring continued investment in technology and infrastructure.

Earnings Power And Capital Efficiency

CrowdStrike’s earnings power is driven by high-margin recurring revenue, with scalability inherent in its cloud platform. The company’s capital efficiency is evident in its strong operating cash flow relative to revenue, highlighting effective working capital management. Investments in R&D and sales expansion are prioritized to sustain competitive advantages, though these weigh on near-term profitability.

Balance Sheet And Financial Health

CrowdStrike maintains a solid balance sheet with $4.32 billion in cash and equivalents, providing ample liquidity for growth initiatives. Total debt stands at $788.9 million, representing a manageable leverage ratio. The company’s financial health is further supported by positive operating cash flow, reducing reliance on external financing.

Growth Trends And Dividend Policy

CrowdStrike’s revenue growth reflects strong demand for its cybersecurity solutions, with expansion into adjacent markets like identity protection and cloud security. The company does not pay dividends, reinvesting cash flows into innovation and market penetration. Future growth is expected to be driven by cross-selling opportunities and international expansion.

Valuation And Market Expectations

CrowdStrike’s valuation reflects high growth expectations, with investors pricing in continued market share gains and margin expansion. The company trades at a premium to peers, justified by its leadership in cloud-native security and scalable business model. Market sentiment remains positive, though execution risks and competitive pressures warrant monitoring.

Strategic Advantages And Outlook

CrowdStrike’s strategic advantages include its AI-powered platform, extensive threat intelligence, and strong brand recognition. The outlook is favorable, with cybersecurity tailwinds and increasing adoption of cloud-based solutions. Execution on product innovation and global expansion will be critical to maintaining its leadership position in a competitive landscape.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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