- We are working hard to come back as soon as possible.
- Nous travaillons dur pour revenir au plus vite.
- Wir arbeiten hart daran, so schnell wie möglich zurückzukommen
- Estamos trabajando duro para volver lo antes posible.
- Stiamo lavorando sodo per tornare il prima possibile.
- Wij werken hard om zo snel mogelijk weer terug te zijn.
Company Valuation: CrowdStrike Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 47,749 | 41,428 | 24,822 | 70,242 | 98,049 | 1,29,879 | - | - |
| Change | - | -13.24% | -40.08% | 182.98% | 39.59% | 32.46% | - | - |
| Enterprise Value (EV) 1 | 46,568 | 40,171 | 22,858 | 67,510 | 94,470 | 1,25,559 | 1,23,944 | 1,21,875 |
| Change | - | -13.74% | -43.1% | 195.35% | 39.93% | 32.91% | -1.29% | -1.67% |
| P/E ratio | -502x | -175x | -134x | 791x | -4,976x | -608x | 1,383x | 472x |
| PBR | 58.1x | 40.6x | 17.1x | 30.7x | 29.7x | 29.9x | 23x | 18.1x |
| PEG | - | -1x | 5.8x | -5x | 41x | -1x | -10x | 2x |
| Capitalization / Revenue | 54.6x | 28.5x | 11.1x | 23x | 24.8x | 27x | 22.2x | 18.2x |
| EV / Revenue | 53.3x | 27.7x | 10.2x | 22.1x | 23.9x | 26.1x | 21.1x | 17.1x |
| EV / EBITDA | 461x | 168x | 52.8x | 85.8x | 92.1x | 98x | 72.9x | 56x |
| EV / EBIT | 747x | 205x | 64.3x | 102x | 113x | 121x | 87.3x | 65.3x |
| EV / FCF | 159x | 90.9x | 32.4x | 72x | 88.7x | 105x | 68.8x | 52.4x |
| FCF Yield | 0.63% | 1.1% | 3.09% | 1.39% | 1.13% | 0.95% | 1.45% | 1.91% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.43 | -1.03 | -0.79 | 0.37 | -0.08 | -0.8476 | 0.3726 | 1.09 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 874.4 | 1,452 | 2,241 | 3,056 | 3,954 | 4,804 | 5,863 | 7,146 |
| EBITDA 1 | 101 | 239.2 | 432.9 | 787.1 | 1,026 | 1,281 | 1,699 | 2,175 |
| EBIT 1 | 62.35 | 196.2 | 355.6 | 660.3 | 837.7 | 1,038 | 1,419 | 1,866 |
| Net income 1 | -92.63 | -234.8 | -183.2 | 89.33 | -19.27 | -209.2 | 161.2 | 410.5 |
| Net Debt 1 | -1,181 | -1,257 | -1,964 | -2,732 | -3,579 | -4,320 | -5,934 | -8,004 |
| Reference price 2 | 215.80 | 180.64 | 105.90 | 292.50 | 398.07 | 515.19 | 515.19 | 515.19 |
| Nbr of stocks (in thousands) | 2,21,264 | 2,29,339 | 2,34,394 | 2,40,145 | 2,46,311 | 2,52,098 | - | - |
| Announcement Date | 16/03/21 | 09/03/22 | 07/03/23 | 05/03/24 | 04/03/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -607.79x | 26.13x | 97.99x | -.--% | 13TCr | |
| 99.4x | 12.34x | 38.97x | -.--% | 14TCr | |
| 34.93x | 8.78x | 23.9x | -.--% | 6.21TCr | |
| -194.05x | 17.12x | 62.52x | -.--% | 2.38TCr | |
| 21.3x | 6.47x | 15.09x | -.--% | 2.05TCr | |
| -48.2x | 13.98x | -813.94x | -.--% | 1.76TCr | |
| 21.21x | 4.79x | 9.16x | 1.88% | 1.66TCr | |
| -43.02x | 10.33x | 58.08x | -.--% | 1.13TCr | |
| 102.46x | 5.16x | 68.08x | 0.23% | 665.69Cr | |
| -29.81x | 5.07x | 3204.83x | -.--% | 371.73Cr | |
| Average | -64.36x | 11.02x | 276.47x | 0.21% | 4.28TCr | |
| Weighted average by Cap. | -158.38x | 15.54x | 47.09x | 0.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
