|
Crowdstrike Holdings, Inc. (CRWD) Avaliação DCF |
Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
Design Profissional: Modelos Confiáveis E Padrão Da Indústria
Pré-Construídos Para Uso Rápido E Eficiente
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
CrowdStrike Holdings, Inc. (CRWD) Bundle
Procurando avaliar o valor intrínseco da Crowdstrike Holdings, Inc.? Nossa calculadora DCF CRWD integra dados do mundo real com extensos recursos de personalização, permitindo refinar suas previsões e aprimorar suas estratégias de investimento.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 874.4 | 1,451.6 | 2,241.2 | 3,055.6 | 3,953.6 | 5,793.3 | 8,489.0 | 12,439.1 | 18,227.2 | 26,708.6 |
| Revenue Growth, % | 0 | 66 | 54.4 | 36.33 | 29.39 | 46.53 | 46.53 | 46.53 | 46.53 | 46.53 |
| EBITDA | -46.2 | -66.0 | -40.8 | 293.8 | 294.8 | 62.9 | 92.2 | 135.1 | 197.9 | 290.0 |
| EBITDA, % | -5.28 | -4.55 | -1.82 | 9.62 | 7.46 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
| Depreciation | 40.1 | 68.8 | 93.8 | 145.3 | 214.0 | 274.4 | 402.1 | 589.2 | 863.3 | 1,265.0 |
| Depreciation, % | 4.59 | 4.74 | 4.19 | 4.75 | 5.41 | 4.74 | 4.74 | 4.74 | 4.74 | 4.74 |
| EBIT | -86.3 | -134.8 | -134.6 | 148.6 | 80.8 | -211.5 | -309.9 | -454.1 | -665.4 | -975.0 |
| EBIT, % | -9.87 | -9.29 | -6 | 4.86 | 2.04 | -3.65 | -3.65 | -3.65 | -3.65 | -3.65 |
| Total Cash | 1,918.6 | 1,996.6 | 2,705.4 | 3,474.7 | 4,323.3 | 5,793.3 | 8,489.0 | 12,439.1 | 18,227.2 | 26,708.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 239.2 | 368.1 | 626.2 | 853.1 | 1,128.6 | 1,588.8 | 2,328.0 | 3,411.3 | 4,998.6 | 7,324.6 |
| Account Receivables, % | 27.35 | 25.36 | 27.94 | 27.92 | 28.55 | 27.42 | 27.42 | 27.42 | 27.42 | 27.42 |
| Inventories | 80.9 | 126.8 | 186.9 | .0 | .0 | 305.0 | 446.9 | 654.8 | 959.5 | 1,405.9 |
| Inventories, % | 9.25 | 8.74 | 8.34 | 0 | 0 | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 |
| Accounts Payable | 12.1 | 47.6 | 45.4 | 28.2 | 130.9 | 126.5 | 185.4 | 271.6 | 398.0 | 583.2 |
| Accounts Payable, % | 1.38 | 3.28 | 2.02 | 0.92225 | 3.31 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 |
| Capital Expenditure | -63.8 | -133.7 | -266.4 | -237.1 | -254.9 | -493.6 | -723.3 | -1,059.9 | -1,553.1 | -2,275.8 |
| Capital Expenditure, % | -7.3 | -9.21 | -11.89 | -7.76 | -6.45 | -8.52 | -8.52 | -8.52 | -8.52 | -8.52 |
| Tax Rate, % | 135.34 | 135.34 | 135.34 | 135.34 | 135.34 | 135.34 | 135.34 | 135.34 | 135.34 | 135.34 |
| EBITAT | -91.0 | -195.7 | -153.4 | 108.1 | -28.6 | -157.7 | -231.0 | -338.5 | -496.0 | -726.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -422.7 | -400.0 | -646.4 | -41.1 | -242.2 | -1,146.4 | -1,374.6 | -2,014.2 | -2,951.5 | -4,324.8 |
| WACC, % | 10.12 | 10.12 | 10.12 | 10.11 | 10.09 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -8,362.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4,411 | |||||||||
| Terminal Value | -54,375 | |||||||||
| Present Terminal Value | -33,590 | |||||||||
| Enterprise Value | -41,952 | |||||||||
| Net Debt | -3,534 | |||||||||
| Equity Value | -38,418 | |||||||||
| Diluted Shares Outstanding, MM | 245 | |||||||||
| Equity Value Per Share | -156.97 |
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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.