Company Valuation: CrowdStrike Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Capitalization 1 41,428 24,822 70,242 98,049 1,11,278 1,14,462 - -
Change - -40.08% 182.98% 39.59% 13.49% 2.86% - -
Enterprise Value (EV) 1 40,171 22,858 67,510 94,470 1,06,793 1,08,522 1,06,350 1,04,102
Change - -43.1% 195.35% 39.93% 13.04% 1.62% -2% -2.11%
P/E ratio -175x -134x 791x -4,976x -679x 1,319x 379x 166x
PBR 40.6x 17.1x 30.7x 29.7x 25x 20.1x 15.7x 12.8x
PEG - 5.8x -5x 41x -1x -9x 2x 1x
Capitalization / Revenue 28.5x 11.1x 23x 24.8x 23.1x 19.4x 15.9x 13.1x
EV / Revenue 27.7x 10.2x 22.1x 23.9x 22.2x 18.4x 14.8x 11.9x
EV / EBITDA 168x 52.8x 85.8x 92.1x 82.4x 62.4x 47.7x 36.9x
EV / EBIT 205x 64.3x 102x 113x 102x 75x 56.3x 42.5x
EV / FCF 90.9x 32.4x 72x 88.7x 86.5x 61x 45.9x 36.7x
FCF Yield 1.1% 3.09% 1.39% 1.13% 1.16% 1.64% 2.18% 2.73%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.03 -0.79 0.37 -0.08 -0.65 0.341 1.186 2.708
Distribution rate - - - - - - - -
Net sales 1 1,452 2,241 3,056 3,954 4,812 5,908 7,183 8,731
EBITDA 1 239.2 432.9 787.1 1,026 1,297 1,739 2,231 2,825
EBIT 1 196.2 355.6 660.3 837.7 1,046 1,447 1,890 2,449
Net income 1 -234.8 -183.2 89.33 -19.27 -162.5 169.4 371 710.7
Net Debt 1 -1,257 -1,964 -2,732 -3,579 -4,485 -5,940 -8,112 -10,359
Reference price 2 180.64 105.90 292.50 398.07 441.40 449.61 449.61 449.61
Nbr of stocks (in thousands) 2,29,339 2,34,394 2,40,145 2,46,311 2,52,098 2,54,581 - -
Announcement Date 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.($)
1318.54x18.29x62.16x-.--% 11TCr
88.62x12.19x39.38x-.--% 14TCr
33.1x7.64x21.02x-.--% 6.31TCr
-192.38x14.69x55.69x-.--% 2.06TCr
17.81x3.88x9.37x-.--% 1.48TCr
-35.17x6.45x375.55x-.--% 1.11TCr
88.61x4.64x69.44x0.22% 687.23Cr
-38.49x5.01x26.31x-.--% 685.58Cr
39.93x5.19x25.74x - 328.62Cr
-24.01x3.04x132.55x-.--% 288.8Cr
Average 129.65x 8.10x 81.72x 0.02% 3.85TCr
Weighted average by Cap. 418.52x 12.51x 53.42x 0%

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.