investorscraft@gmail.com

Intrinsic ValueSentinelOne, Inc. (S)

Previous Close$13.98
Intrinsic Value
Upside potential
Previous Close
$13.98

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

SentinelOne, Inc. operates in the cybersecurity industry, specializing in autonomous endpoint protection powered by artificial intelligence. The company’s core revenue model is subscription-based, offering cloud-native solutions that detect, prevent, and respond to cyber threats in real time. Its Singularity Platform integrates extended detection and response (XDR), threat intelligence, and forensic capabilities, catering to enterprises, governments, and mid-market organizations. SentinelOne competes in a rapidly evolving sector dominated by legacy players like CrowdStrike and Palo Alto Networks, differentiating itself through AI-driven automation and scalability. The company targets high-growth segments such as zero-trust architecture and cloud workload security, positioning itself as a disruptor with a technology-first approach. Its market share has expanded due to increasing demand for proactive threat prevention, though it faces intense competition and pricing pressures in a crowded landscape.

Revenue Profitability And Efficiency

SentinelOne reported revenue of $821.5 million for FY 2025, reflecting strong top-line growth driven by enterprise adoption of its cybersecurity solutions. However, the company remains unprofitable, with a net loss of $288.4 million and diluted EPS of -$0.92. Operating cash flow was positive at $33.7 million, while capital expenditures were minimal at -$1.9 million, indicating disciplined spending relative to revenue scaling.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight ongoing investments in R&D and go-to-market strategies to capture market share. Despite losses, its subscription-based model provides recurring revenue visibility. Capital efficiency is constrained by high operating costs, though the absence of debt and a cash balance of $186.6 million offer flexibility for future growth initiatives.

Balance Sheet And Financial Health

SentinelOne maintains a robust balance sheet with $186.6 million in cash and no debt, underscoring a strong liquidity position. The equity-heavy structure supports its growth trajectory, though sustained losses could pressure cash reserves if profitability timelines extend beyond expectations.

Growth Trends And Dividend Policy

Revenue growth trends suggest expanding market penetration, but profitability remains elusive. The company does not pay dividends, reinvesting all cash flows into product innovation and sales expansion. Investor focus centers on top-line momentum and eventual path to breakeven.

Valuation And Market Expectations

Market valuation likely reflects high growth expectations, balancing revenue scalability against prolonged losses. Competitive dynamics and execution risks remain key variables influencing investor sentiment.

Strategic Advantages And Outlook

SentinelOne’s AI-driven platform and cloud-native architecture provide competitive differentiation in a fragmented market. Long-term success hinges on sustaining innovation, improving unit economics, and capturing larger enterprise deals. Macro trends favoring cybersecurity adoption support its outlook, but execution and competitive responses will be critical.

Sources

Company filings (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