FMP
CrowdStrike Holdings, Inc.
CRWD
NASDAQ
CrowdStrike Holdings, Inc. provides cloud-delivered protection across endpoints and cloud workloads, identity, and data. It offers threat intelligence, managed security services, IT operations management, threat hunting, Zero Trust identity protection, and log management. The company primarily sells subscriptions to its Falcon platform and cloud modules through its direct sales team that leverages its network of channel partners. It serves customers worldwide. The company was incorporated in 2011 and is based in Austin, Texas.
377.9 USD
9.29 (2.46%)
Free Cash Flow
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue
874.44M
1.45B
2.24B
3.06B
3.95B
5.79B
8.49B
12.44B
18.23B
26.71B
Revenue %
-
66
54.4
36.33
29.39
46.53
46.53
46.53
46.53
Operating Cash Flow
356.57M
574.78M
941.01M
1.17B
1.38B
2.26B
3.32B
4.86B
7.13B
10.44B
Operating Cash Flow %
40.78
39.6
41.99
38.17
34.95
39.09
39.09
39.09
39.09
Cap Ex
-63.84M
-133.69M
-266.44M
-237.11M
-254.85M
-493.65M
-723.35M
-1.06B
-1.55B
-2.28B
Cap Ex %
-7.3
-9.21
-11.89
-7.76
-6.45
-8.52
-8.52
-8.52
-8.52
Free Cash Flow
292.72M
441.1M
674.57M
929.1M
1.13B
1.77B
2.6B
3.8B
5.57B
8.17B
Weighted Average Cost Of Capital
Price
377.9
Beta
Diluted Shares Outstanding
244.75M
Costof Debt
4.15
Tax Rate
After Tax Cost Of Debt
-1.47
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
788.9M
Total Equity
92.49B
Total Capital
93.28B
Debt Weighting
0.85
Equity Weighting
99.15
Wacc
10.11
Build Up Free Cash Flow
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Revenue
874.44M
1.45B
2.24B
3.06B
3.95B
5.79B
8.49B
12.44B
18.23B
26.71B
Operating Cash Flow
356.57M
574.78M
941.01M
1.17B
1.38B
2.26B
3.32B
4.86B
7.13B
10.44B
Cap Ex
-63.84M
-133.69M
-266.44M
-237.11M
-254.85M
-493.65M
-723.35M
-1.06B
-1.55B
-2.28B
Free Cash Flow
292.72M
441.1M
674.57M
929.1M
1.13B
1.77B
2.6B
3.8B
5.57B
8.17B
Wacc
10.11
10.11
10.11
10.11
10.11
Pv Lfcf
1.61B
2.14B
2.85B
3.79B
5.04B
Sum Pv Lfcf
15.43B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
10.11
Free Cash Flow T1
8.33B
Terminal Value
102.67B
Present Terminal Value
63.42B
Intrinsic Value
Enterprise Value
78.85B
Net Debt
-3.53B
Equity Value
82.39B
Diluted Shares Outstanding
244.75M
Equity Value Per Share
336.63
Projected DCF
336.63 -0.123%
