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.
385.75 USD
17.3 (4.48%)
Operating Data
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
Ebitda
-46.17M
-65.98M
-40.75M
293.83M
294.8M
62.91M
92.18M
135.07M
197.92M
290.01M
Ebitda %
-5.28
-4.55
-1.82
9.62
7.46
1.09
1.09
1.09
1.09
Ebit
-86.31M
-134.79M
-134.56M
148.57M
80.84M
-211.49M
-309.9M
-454.1M
-665.4M
-975.02M
Ebit %
-9.87
-9.29
-6
4.86
2.04
-3.65
-3.65
-3.65
-3.65
Depreciation
40.14M
68.81M
93.81M
145.25M
213.96M
274.4M
402.08M
589.17M
863.32M
1.27B
Depreciation %
4.59
4.74
4.19
4.75
5.41
4.74
4.74
4.74
4.74
Balance Sheet
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Total Cash
1.92B
2B
2.71B
3.47B
4.32B
5.79B
8.49B
12.44B
18.23B
26.71B
Total Cash %
219.41
137.55
120.71
113.72
109.35
100
100
100
100
Receivables
239.2M
368.14M
626.18M
853.11M
1.13B
1.59B
2.33B
3.41B
5B
7.32B
Receivables %
27.35
25.36
27.94
27.92
28.55
27.42
27.42
27.42
27.42
Inventories
80.85M
126.82M
186.85M
-
-
304.96M
446.86M
654.79M
959.47M
1.41B
Inventories %
9.25
8.74
8.34
-
-
5.26
5.26
5.26
5.26
Payable
12.06M
47.63M
45.37M
28.18M
130.89M
126.51M
185.37M
271.63M
398.03M
583.23M
Payable %
1.38
3.28
2.02
0.92
3.31
2.18
2.18
2.18
2.18
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
Weighted Average Cost Of Capital
Price
385.75
Beta
Diluted Shares Outstanding
244.75M
Costof Debt
4
Tax Rate
After Tax Cost Of Debt
-1.41
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
788.9M
Total Equity
94.41B
Total Capital
95.2B
Debt Weighting
0.83
Equity Weighting
99.17
Wacc
9.96
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
Ebitda
-46.17M
-65.98M
-40.75M
293.83M
294.8M
62.91M
92.18M
135.07M
197.92M
290.01M
Ebit
-86.31M
-134.79M
-134.56M
148.57M
80.84M
-211.49M
-309.9M
-454.1M
-665.4M
-975.02M
Tax Rate
135.34
135.34
135.34
135.34
135.34
135.34
135.34
135.34
135.34
135.34
Ebiat
-90.99M
-195.74M
-153.42M
108.06M
-28.57M
-157.66M
-231.02M
-338.51M
-496.03M
-726.84M
Depreciation
40.14M
68.81M
93.81M
145.25M
213.96M
274.4M
402.08M
589.17M
863.32M
1.27B
Receivables
239.2M
368.14M
626.18M
853.11M
1.13B
1.59B
2.33B
3.41B
5B
7.32B
Inventories
80.85M
126.82M
186.85M
-
-
304.96M
446.86M
654.79M
959.47M
1.41B
Payable
12.06M
47.63M
45.37M
28.18M
130.89M
126.51M
185.37M
271.63M
398.03M
583.23M
Cap Ex
-63.84M
-133.69M
-266.44M
-237.11M
-254.85M
-493.65M
-723.35M
-1.06B
-1.55B
-2.28B
Ufcf
-422.67M
-399.97M
-646.38M
-41.06M
-242.22M
-1.15B
-1.37B
-2.01B
-2.95B
-4.32B
Wacc
9.96
9.96
9.96
9.96
9.96
Pv Ufcf
-1.04B
-1.14B
-1.51B
-2.02B
-2.69B
Sum Pv Ufcf
-8.4B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
9.96
Free Cash Flow T1
-4.41B
Terminal Value
-55.39B
Present Terminal Value
-34.45B
Intrinsic Value
Enterprise Value
-42.85B
Net Debt
-3.53B
Equity Value
-39.32B
Diluted Shares Outstanding
244.75M
Equity Value Per Share
-160.64
Projected DCF
-160.64 3.401%
