Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
133.06 USD228.64 USD307.81 USD
+96.39%
228.64 USDCurrent price is 96.4% above the base model value.
C
TechnologySoftware - InfrastructureUnited States
CRWD.US · CrowdStrike Holdings, Inc.
NMS · US · USD
Latest price449.02 USD
30D-2.95%
Vs. base value+283%
Research summary
CRWD.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -743% YoY. Current price is about 449 USD, while the model base case is about 117 USD; the current price sits +283% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income-163M USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price449.02 USD
Base value117.37 USD
Vs. base+283%
Price date2026/04/28
69.24 USD117.37 USD157.16 USD
+283%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
5.41 USD6.09 USD6.50 USD
+7,273%
6.09 USDCurrent price is 7276.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth25.2%
Current price implies roughly 25.2% annualized FCF growth.
25.2%Current price implies roughly 25.2% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2026/01/30 | Annual | - | -163M USD | 1B USD | -0.65 |
| 2025/01/30 | Annual | - | -19M USD | 1B USD | -0.08 |
| 2024/01/30 | Annual | - | 89M USD | 990M USD | 0.37 |
| 2023/01/30 | Annual | - | -183M USD | 706M USD | -0.79 |
| 2022/01/30 | Annual | - | -235M USD | 463M USD | -1.03 |
Ad placement