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 1,02,775 - -
Change - -13.24% -40.08% 182.98% 39.59% 4.82% - -
Enterprise Value (EV) 1 46,568 40,171 22,858 67,510 94,470 1,06,793 96,830 94,602
Change - -13.74% -43.1% 195.35% 39.93% 13.04% -1.65% -2.3%
P/E ratio -502x -175x -134x 791x -4,976x -679x 1,094x 316x
PBR 58.1x 40.6x 17.1x 30.7x 29.7x 25x 18.2x 14.2x
PEG - -1x 5.8x -5x 41x -1x -8x 1x
Capitalization / Revenue 54.6x 28.5x 11.1x 23x 24.8x 23.1x 17.4x 14.3x
EV / Revenue 53.3x 27.7x 10.2x 22.1x 23.9x 22.2x 16.4x 13.2x
EV / EBITDA 461x 168x 52.8x 85.8x 92.1x 82.4x 55.8x 42.5x
EV / EBIT 747x 205x 64.3x 102x 113x 102x 67x 50x
EV / FCF 159x 90.9x 32.4x 72x 88.7x 86.5x 53.8x 40.4x
FCF Yield 0.63% 1.1% 3.09% 1.39% 1.13% 1.16% 1.86% 2.48%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.43 -1.03 -0.79 0.37 -0.08 -0.65 0.3725 1.291
Distribution rate - - - - - - - -
Net sales 1 874.4 1,452 2,241 3,056 3,954 4,812 5,906 7,180
EBITDA 1 101 239.2 432.9 787.1 1,026 1,297 1,734 2,227
EBIT 1 62.35 196.2 355.6 660.3 837.7 1,046 1,444 1,891
Net income 1 -92.63 -234.8 -183.2 89.33 -19.27 -162.5 173.4 387.9
Net Debt 1 -1,181 -1,257 -1,964 -2,732 -3,579 -4,485 -5,946 -8,173
Reference price 2 215.80 180.64 105.90 292.50 398.07 407.68 407.68 407.68
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 03/03/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-480.39x20.49x76.92x-.--% 10TCr
80.77x11.07x35.74x-.--% 13TCr
32.06x7.4x20.36x-.--% 6.13TCr
17.62x5.16x12.06x-.--% 1.7TCr
19.02x4.23x8.28x2.29% 1.35TCr
-29.52x8.75x-497.5x-.--% 1.1TCr
-28.66x6.98x37.54x-.--% 781.78Cr
101.83x5.4x69.84x0.28% 700.38Cr
-23.23x2.86x124.81x-.--% 275.88Cr
-96.45x5.78x352.91x-.--% 238.69Cr
Average -40.69x 7.81x 24.10x 0.26% 3.55TCr
Weighted average by Cap. -102.95x 12.25x 29.87x 0.09%

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

  1. Stock Market
  2. Equities
  3. CRWD Stock
  4. Valuation CrowdStrike Holdings, Inc.