|
Crowdstrike Holdings, Inc. (CRWD) Valoración de DCF
US | Technology | Software - Infrastructure | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
CrowdStrike Holdings, Inc. (CRWD) Bundle
¿Busca evaluar el valor intrínseco de CrowdStrike Holdings, Inc.? Nuestra calculadora CRWD DCF integra datos del mundo real con extensas características de personalización, lo que le permite refinar sus pronósticos y mejorar sus estrategias de inversión.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 481.4 | 874.4 | 1,451.6 | 2,241.2 | 3,055.6 | 4,876.5 | 7,782.5 | 12,420.4 | 19,822.2 | 31,635.0 |
| Revenue Growth, % | 0 | 81.64 | 66 | 54.4 | 36.33 | 59.59 | 59.59 | 59.59 | 59.59 | 59.59 |
| EBITDA | -115.8 | -46.2 | -66.0 | -40.8 | 293.8 | -254.4 | -406.0 | -648.0 | -1,034.2 | -1,650.5 |
| EBITDA, % | -24.06 | -5.28 | -4.55 | -1.82 | 9.62 | -5.22 | -5.22 | -5.22 | -5.22 | -5.22 |
| Depreciation | 23.5 | 40.1 | 68.8 | 93.8 | 145.3 | 225.8 | 360.4 | 575.2 | 918.0 | 1,465.0 |
| Depreciation, % | 4.88 | 4.59 | 4.74 | 4.19 | 4.75 | 4.63 | 4.63 | 4.63 | 4.63 | 4.63 |
| EBIT | -139.3 | -86.3 | -134.8 | -134.6 | 148.6 | -480.3 | -766.5 | -1,223.2 | -1,952.2 | -3,115.5 |
| EBIT, % | -28.94 | -9.87 | -9.29 | -6 | 4.86 | -9.85 | -9.85 | -9.85 | -9.85 | -9.85 |
| Total Cash | 912.1 | 1,918.6 | 1,996.6 | 2,705.4 | 3,474.7 | 4,876.5 | 7,782.5 | 12,420.4 | 19,822.2 | 31,635.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 165.0 | 239.2 | 368.1 | 626.2 | 853.1 | 1,393.2 | 2,223.4 | 3,548.4 | 5,663.1 | 9,037.9 |
| Account Receivables, % | 34.27 | 27.35 | 25.36 | 27.94 | 27.92 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 |
| Inventories | 43.0 | 80.9 | 126.8 | 186.9 | .0 | 343.8 | 548.6 | 875.5 | 1,397.3 | 2,230.0 |
| Inventories, % | 8.93 | 9.25 | 8.74 | 8.34 | 0 | 7.05 | 7.05 | 7.05 | 7.05 | 7.05 |
| Accounts Payable | 1.3 | 12.1 | 47.6 | 45.4 | 28.2 | 76.9 | 122.8 | 195.9 | 312.7 | 499.0 |
| Accounts Payable, % | 0.27939 | 1.38 | 3.28 | 2.02 | 0.92225 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 |
| Capital Expenditure | -87.5 | -63.8 | -133.7 | -266.4 | -237.1 | -529.9 | -845.7 | -1,349.6 | -2,154.0 | -3,437.6 |
| Capital Expenditure, % | -18.17 | -7.3 | -9.21 | -11.89 | -7.76 | -10.87 | -10.87 | -10.87 | -10.87 | -10.87 |
| Tax Rate, % | 27.27 | 27.27 | 27.27 | 27.27 | 27.27 | 27.27 | 27.27 | 27.27 | 27.27 | 27.27 |
| EBITAT | -141.3 | -91.0 | -195.7 | -153.4 | 108.1 | -454.1 | -724.7 | -1,156.5 | -1,845.7 | -2,945.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -411.9 | -216.1 | -400.0 | -646.4 | -41.1 | -1,593.2 | -2,199.2 | -3,509.8 | -5,601.3 | -8,939.4 |
| WACC, % | 9.6 | 9.6 | 9.6 | 9.6 | 9.59 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -15,484.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -9,118 | |||||||||
| Terminal Value | -119,945 | |||||||||
| Present Terminal Value | -75,838 | |||||||||
| Enterprise Value | -91,322 | |||||||||
| Net Debt | -2,582 | |||||||||
| Equity Value | -88,740 | |||||||||
| Diluted Shares Outstanding, MM | 244 | |||||||||
| Equity Value Per Share | -364.23 |
What You Will Receive
- Authentic CRWD Financial Data: Pre-filled with CrowdStrike’s historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch CrowdStrike’s intrinsic value update in real-time as you make changes.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation frameworks tailored for CrowdStrike Holdings, Inc. (CRWD).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital template with adjustable inputs.
- Customizable Forecast Assumptions: Easily alter growth projections, capital investments, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for CrowdStrike Holdings, Inc. (CRWD).
- Visual Dashboard and Charts: Graphical representations provide a summary of essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-configured Excel file containing CrowdStrike's financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare different outcomes.
- Make Decisions: Leverage the valuation results to inform your investment strategy for CrowdStrike Holdings, Inc. (CRWD).
Why Choose CrowdStrike Holdings, Inc. (CRWD)?
- Save Time: Quickly access advanced cybersecurity solutions without the need for extensive setup.
- Enhance Security: Cutting-edge technology and real-time data minimize vulnerabilities and threats.
- Fully Scalable: Adapt the platform to meet your organization's specific security needs and growth.
- User-Friendly Interface: Intuitive dashboards and reports simplify security management and analysis.
- Endorsed by Industry Leaders: Trusted by top organizations for its effectiveness and reliability in cybersecurity.
Who Should Use This Product?
- Investors: Accurately assess CrowdStrike’s fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to CrowdStrike (CRWD).
- Consultants: Efficiently customize the template for valuation reports tailored to clients interested in CrowdStrike (CRWD).
- Entrepreneurs: Discover insights into financial modeling practices employed by leading cybersecurity firms.
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to the cybersecurity sector.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for CrowdStrike Holdings, Inc. (CRWD).
- Real-World Data: Historical and projected financials for CrowdStrike preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into CrowdStrike's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to CrowdStrike.
- Dashboard with Visual Outputs: Visualizations and tables providing clear, actionable results for stakeholders.