US · STRC
MicroStrategy Incorporated Variable Rate Series A Perpetual Stretch Preferred Stock
- Sector
- Technology · Software - Application
- Headquarters
- Vienna, VA 22182
- Website
- strategy.com
Price · as of 2025-12-31
$99.86
Market cap 27.76B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $46.64 | -53.29% |
| Intrinsic Value(DCF) | $54.97 | -44.95% |
| Graham-Dodd Method(GD) | $85.60 | -14.28% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $2.41 | $4.27 | |||
| 2012 | $2.76 | $2.48 | |||
| 2013 | $6.43 | $7.26 | |||
| 2014 | $3.09 | $0.39 | |||
| 2015 | $8.67 | $0.00 | |||
| 2016 | $8.87 | $4.25 | |||
| 2017 | $5.96 | $1.02 | |||
| 2018 | $5.65 | $1.38 | |||
| 2019 | $6.63 | $2.02 | |||
| 2020 | $5.32 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $31.53 | $23.72 | |||
| 2024 | $64.38 | $0.00 | |||
| 2025 | $100.00 | $46.64 | $25.83 | $85.60 | $0.00 |
AI valuation
Our deep-learning model estimates MicroStrategy Incorporated Variable Rate Series A Perpetual Stretch Preferred Stock's (STRC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $46.64
- Current price
- $99.86
- AI upside
- -53.29%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$54.97
-44.95% upside
Graham-Dodd
$85.60
-14.28% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| STRC | MicroStrategy Incorporate… | $99.86 | 27.76B | -53% | -45% | -14% | — | -7.64 | 0.58 | 61.60 | -6.51 | -5.05 | -3.76 | 68.69% | -1140.82% | -844.76% | -11.11% | -9.19% | -8.80% | 0.16 | -83.80 | 5.62 | 5.50 | -1.10 | 15132.00% | 297.00% | -9953.00% | -0.35% | -0.15 | -0.25% | 1.30% | -9.90% | 5.51% | -6.50 | -339.40 | 74.13 | 1.57 |
| ADBE | Adobe Inc. | $262.41 | 109.84B | +32% | -2% | -69% | +17% | 16.04 | 9.84 | 4.81 | 11.73 | 45.67 | -66.12 | 88.61% | 36.63% | 30.00% | 55.43% | 59.35% | 23.88% | 0.57 | 33.10 | 1.00 | 0.88 | 0.12 | 3511.00% | 1053.00% | 2592.00% | 8.62% | 0.98 | 82.27% | 0.00% | 0.00% | 9.87% | 13.14 | 11.61 | 4.81 | 7.77 |
| ADI | Analog Devices, Inc. | $355.79 | 174.21B | -42% | -63% | — | -69% | 65.62 | 4.40 | 13.50 | 30.58 | 168.14 | -130.13 | 61.47% | 26.61% | 20.58% | 6.57% | 6.18% | 4.71% | 0.26 | 9.23 | 2.19 | 1.57 | 1.23 | 3902.00% | 1689.00% | 3705.00% | 2.88% | 1.48 | 10.79% | 1.29% | 84.90% | 2.75% | 52.44 | 35.94 | 13.96 | 7.13 |
| ADSK | Autodesk, Inc. | $245.87 | 52.37B | -8% | -53% | -92% | -61% | 46.80 | 17.27 | 7.76 | 29.33 | 2178.12 | -30.63 | 96.75% | 26.48% | 16.59% | 39.68% | 38.85% | 9.65% | 0.90 | — | 0.85 | 0.69 | 0.27 | 215.00% | 1052.00% | 6007.00% | 4.58% | 0.42 | 74.40% | 0.00% | 0.00% | 3.57% | 29.40 | 21.89 | 7.78 | 4.12 |
| CDNS | Cadence Design Systems, I… | $301.40 | 82.18B | -34% | -45% | -90% | -71% | 74.23 | 15.04 | 15.54 | 43.82 | 1360.86 | 41.02 | 85.61% | 31.15% | 20.94% | 21.85% | 25.50% | 11.59% | 0.45 | 14.16 | 2.86 | 2.41 | -0.28 | 545.00% | 1412.00% | 4194.00% | 1.93% | 1.06 | 33.67% | 0.00% | 0.00% | 1.69% | 49.58 | 51.54 | 15.44 | 11.97 |
| CRWD | CrowdStrike Holdings, Inc… | $371.98 | 93.78B | -40% | +29% | -98% | — | -5573.09 | 28.20 | 23.39 | 301.75 | — | 41.41 | 74.92% | -3.05% | -0.49% | -0.59% | 15.23% | -0.22% | 0.24 | -4.58 | 1.67 | 1.58 | -11.99 | -12127.00% | 2939.00% | 1494.00% | 1.15% | 0.40 | -337.55% | 0.00% | 0.00% | 1.03% | -738.66 | 83.30 | 22.50 | 10.86 |
| DELL | Dell Technologies Inc. | $147.95 | 99.16B | -21% | +913% | — | +51% | 17.90 | -43.02 | 0.94 | 17.38 | 54.91 | -4.00 | 20.00% | 7.18% | 5.23% | -300.40% | 36.04% | 6.56% | -12.75 | — | 0.91 | 0.46 | 2.75 | 3260.00% | 1880.00% | 35757.00% | 8.05% | 0.18 | 46.28% | 1.37% | 24.60% | 7.94% | 15.49 | 14.76 | 1.11 | 1.98 |
| NTES | NetEase, Inc. | $114.97 | 73.39B | -3% | -39% | -77% | -25% | 15.94 | 3.26 | 4.78 | 9.80 | 145.07 | 3.26 | 64.29% | 31.82% | 29.98% | 21.96% | 434.58% | 15.73% | 0.04 | — | 3.45 | 3.29 | -1.22 | 1099.00% | 405.00% | 2896.00% | 9.23% | 0.94 | 706.85% | 2.57% | 41.00% | 3.94% | 10.41 | 7.51 | 3.31 | 7.28 |
| RBLX | Roblox Corporation | $68.66 | 48.66B | -22% | +145% | — | — | -43.67 | 117.89 | 9.51 | -56.21 | -628.80 | 199.07 | 78.07% | -25.20% | -21.78% | -345.84% | 175.17% | -12.73% | 4.15 | -30.79 | 0.96 | 0.77 | -0.54 | 694.00% | 3577.00% | 11090.00% | 2.91% | 0.35 | -192.66% | 0.00% | 0.00% | 1.42% | -36.59 | 33.27 | 9.22 | 2.36 |
| SNOW | Snowflake Inc. | $168.41 | 57.63B | -40% | +67% | — | — | -43.25 | 28.47 | 12.27 | -51.88 | -1855.09 | 99.45 | 67.17% | -30.64% | -28.43% | -52.96% | -161.41% | -14.63% | 1.36 | -172.95 | 1.30 | 1.21 | 0.08 | 233.00% | 2916.00% | 2264.00% | 1.95% | 0.28 | 126.00% | 0.00% | 0.00% | 1.77% | -39.16 | 50.16 | 12.00 | 5.02 |
| WDAY | Workday, Inc. | $133.76 | 35.71B | +16% | +52% | -83% | -59% | 50.52 | 4.49 | 3.67 | 22.42 | 156.38 | 18.48 | 75.70% | 10.72% | 7.26% | 8.23% | 18.57% | 3.84% | 0.11 | — | 1.32 | 1.22 | -0.49 | 3231.00% | 1309.00% | 2686.00% | 7.93% | 0.46 | 73.32% | 0.00% | 0.00% | 15.37% | 29.69 | 10.95 | 3.18 | 2.86 |
About MicroStrategy Incorporated Variable Rate Series A Perpetual Stretch Preferred Stock
MicroStrategy, Inc. engages in the provision of enterprise analytics and mobility software. The firm designs, develops, markets, and sells software platforms through licensing arrangements and cloud-based subscriptions and related services. Its product packages include Hyper. The company was founded by Michael J. Saylor and Sanjeev K. Bansal on November 17, 1989, and is headquartered in Vienna, VA.
- CEO
- Phong Q. Le
- Employees
- 1.53K
- Beta
- 3.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($54.97 ÷ $99.86) − 1 = -44.95% (DCF, example).