CRWD CrowdStrike Holdings, Inc.
Technology
Price
$223.00
Intrinsic value
$25.19
Buy price
$20.15
Discount
-785.2%
DCF walkthrough
Near-term growth (g1)19.66%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,819,179,000.00
- Total debt
- $821,342,976.00
- Cash & STI
- $4,552,800,768.00
- Shares out.
- 1,031,524,000
Overvalued [LOW CF reliability]
Intrinsic value$25.19
Buy price (with MOS)$20.15
Current price$223.00
Discount to intrinsic value-785.2%
7-step quality scorecard
ROE quality
LOW- Average ROE
- -3.4%
- Current ROE
- -3.7%
- Minimum ROE
- -12.5%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.19x
Moat proxy
MODERATE_PROXYCash-flow reliability
LOW- Operating CF / Net income
- —
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 3.6%
- Public economic interest
- 99.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.