Stock SWI SOLARWINDS CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials SolarWinds Corporation

Equities

SWI

US83417Q2049

Software

Market Closed - Nyse
Other stock markets
 01:30:02 02/05/2024 am IST 		5-day change 1st Jan Change
11.07 USD +0.45% Intraday chart for SolarWinds Corporation -1.95% -11.37%
28/03 SEC Ramps Up Cybersecurity Inquiries Focusing on Tech, Telecom Companies MT
27/03 SEC Ramps Up Cybersecurity Inquiries Focusing on Tech, Telecom Companies MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,695 4,695 2,257 1,513 2,071 1,862 - -
Enterprise Value (EV) 1 7,435 6,227 3,416 2,567 2,986 2,563 2,330 2,052
P/E ratio 309 x 29.9 x -43 x -1.62 x -208 x 27.8 x 26.1 x 14.9 x
Yield - - - - - - - -
Capitalization / Revenue 6.07 x 4.59 x 3.14 x 2.1 x 2.73 x 2.38 x 2.26 x 2.14 x
EV / Revenue 7.92 x 6.09 x 4.75 x 3.57 x 3.93 x 3.27 x 2.83 x 2.36 x
EV / EBITDA 16.4 x 12.7 x 11.3 x 9.15 x 9.09 x 7.22 x 6.47 x 5.45 x
EV / FCF 26.3 x 17.3 x 31.4 x 17.5 x 16.7 x 10 x 6.81 x -
FCF Yield 3.8% 5.79% 3.19% 5.73% 6% 9.95% 14.7% -
Price to Book 2.16 x 1.55 x 0.99 x 1.11 x 1.44 x 1.19 x 1.11 x 1.02 x
Nbr of stocks (in thousands) 1,53,515 1,57,021 1,59,090 1,61,672 1,65,846 1,68,162 - -
Reference price 2 37.10 29.90 14.19 9.360 12.49 11.07 11.07 11.07
Announcement Date 04/02/20 25/02/21 17/02/22 09/02/23 08/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 938.5 1,022 718.8 719.4 758.7 782.8 824.2 871.2
EBITDA 1 453.6 489.7 303.3 280.4 328.6 355.1 360.2 376.5
EBIT 1 436.2 466.4 288.7 263.6 310.1 339.3 316.1 379.9
Operating Margin 46.48% 45.65% 40.17% 36.64% 40.87% 43.35% 38.35% 43.6%
Earnings before Tax (EBT) 1 27.5 30.32 - -908 34.14 114.9 137.1 -
Net income 1 18.44 157.5 -51.57 -929.4 -9.109 66.79 71.53 139.9
Net margin 1.97% 15.42% -7.17% -129.2% -1.2% 8.53% 8.68% 16.06%
EPS 2 0.1200 1.000 -0.3300 -5.780 -0.0600 0.3981 0.4243 0.7416
Free Cash Flow 1 282.7 360.3 108.8 147 179.1 255.2 342 -
FCF margin 30.13% 35.26% 15.14% 20.44% 23.61% 32.6% 41.49% -
FCF Conversion (EBITDA) 62.32% 73.57% 35.89% 52.44% 54.51% 71.86% 94.94% -
FCF Conversion (Net income) 1,533.09% 228.75% - - - 382% 478.11% -
Dividend per Share 2 - - - - - - - -
Announcement Date 04/02/20 25/02/21 17/02/22 09/02/23 08/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 181.3 186.7 176.9 176 179.4 187.1 186 185 189.6 198.1 191.1 191.2 196.5 205.3 201.3
EBITDA 1 75.27 78.35 68.79 66.82 70.32 74.5 77.36 79.14 85.06 87.01 82.9 84.6 89.95 97.65 -
EBIT 1 71.62 74.46 65.15 63.35 67.79 67.3 72.68 74.59 81.16 81.7 79.42 82.05 86.43 90.55 86.38
Operating Margin 39.51% 39.88% 36.84% 35.99% 37.79% 35.97% 39.08% 40.31% 42.81% 41.23% 41.56% 42.91% 43.98% 44.1% 42.92%
Earnings before Tax (EBT) 1 -18.24 - -4.815 -614.3 -288.1 -0.881 7.163 3.215 9.09 14.67 24.64 29.09 31.05 30.1 -
Net income 1 -8.979 - -4.659 -622.1 -292.2 -10.41 -5.621 0.26 -3.172 -0.576 11.96 16.41 18.37 17.42 -
Net margin -4.95% - -2.63% -353.41% -162.89% -5.57% -3.02% 0.14% -1.67% -0.29% 6.26% 8.58% 9.35% 8.48% -
EPS 2 -0.0600 - -0.0300 -3.870 -1.810 -0.0600 -0.0300 - -0.0200 - 0.0682 0.0782 0.1033 0.1447 -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 28/10/21 17/02/22 05/05/22 02/08/22 03/11/22 09/02/23 27/04/23 03/08/23 02/11/23 08/02/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,740 1,532 1,159 1,053 914 702 468 191
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.836 x 3.128 x 3.82 x 3.756 x 2.782 x 1.977 x 1.299 x 0.506 x
Free Cash Flow 1 283 360 109 147 179 255 342 -
ROE (net income / shareholders' equity) 10% 11% 7.2% 7.32% 10.3% 11.5% 11.6% 11.8%
ROA (Net income/ Total Assets) 5.02% 5.65% 3.6% - 4.48% 5.18% 5.61% 6.2%
Assets 1 367.2 2,785 -1,432 - -203.4 1,290 1,275 2,258
Book Value Per Share 2 17.20 19.20 14.40 8.460 8.650 9.270 9.990 10.90
Cash Flow per Share 2 1.930 2.470 0.7500 - 1.110 1.290 - -
Capex 1 17.2 28.8 9.25 7.46 4.35 17.5 24 -
Capex / Sales 1.83% 2.82% 1.29% 1.04% 0.57% 2.23% 2.91% -
Announcement Date 04/02/20 25/02/21 17/02/22 09/02/23 08/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for SolarWinds Corporation

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
8
Last Close Price
11.07 USD
Average target price
15.12 USD
Spread / Average Target
+36.63%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Enterprise Software

1st Jan change Capi.
SOLARWINDS CORPORATION Stock SolarWinds Corporation
-11.37% 1.86B
ORACLE CORPORATION Stock Oracle Corporation
+8.73% 315B
SAP SE Stock SAP SE
+21.32% 210B
CONSTELLATION SOFTWARE INC. Stock Constellation Software Inc.
+10.09% 55.7B
HUBSPOT, INC. Stock HubSpot, Inc.
+4.40% 30.86B
FAIR ISAAC CORPORATION Stock Fair Isaac Corporation
-2.00% 28.19B
WISETECH GLOBAL LIMITED Stock WiseTech Global Limited
+21.02% 19.08B
MICROSTRATEGY INCORPORATED Stock MicroStrategy Incorporated
+62.80% 18.15B
TRIMBLE, INC. Stock Trimble, Inc.
+10.13% 14.31B
SAGE GROUP PLC Stock Sage Group plc
-0.94% 14.48B
Enterprise Software
  1. Stock Market
  2. Equities
  3. SWI Stock
  4. Financials SolarWinds Corporation