CrowdStrike Holdings, Inc. (CRWD) DCF Valuation
- ✓ 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
- ✓ Não É Necessária Experiência; Fácil De Seguir
CrowdStrike Holdings, Inc. (CRWD) Bundle
Looking to assess the intrinsic value of CrowdStrike Holdings, Inc.? Our CRWD DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.
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.