Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
145.20 USD251.26 USD339.31 USD
+78.71%
251.26 USDCurrent price is 78.7% above the base model value.
C
US
CRWD.US · CrowdStrike Holdings, Inc.
US · US
Latest price449.02 USD
30D-17.21%
Vs. base value+248%
Research summary
CRWD.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -743% YoY. Current price is about 449 USD, while the model base case is about 129 USD; the current price sits +248% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income-163M USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price449.02 USD
Base value128.93 USD
Vs. base+248%
Price date2026/04/29
75.52 USD128.93 USD173.18 USD
+248%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
5.85 USD6.60 USD7.05 USD
+6,703%
6.60 USDCurrent price is 6704.7% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth23.8%
Current price implies roughly 23.8% annualized FCF growth.
23.8%Current price implies roughly 23.8% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2026/01/31 | Restructuring charges | Restructuring | -35M USD | Medium |
| 2021/01/31 | Asset sale gain/loss | Asset sale gain/loss | -12K USD | Medium |
| 2025/10/31 | Restructuring charges | Restructuring | -36M USD | Medium |
| 2025/07/31 | Restructuring charges | Restructuring | -66M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2026/01/31 | Annual | - | -163M USD | -127M USD | 1B USD | -0.65 | -0.51 |
| 2025/01/31 | Annual | - | -19M USD | - | 1B USD | -0.08 | - |
| 2024/01/31 | Annual | - | 89M USD | - | 990M USD | 0.37 | - |
| 2023/01/31 | Annual | - | -183M USD | - | 706M USD | -0.79 | - |
| 2022/01/31 | Annual | - | -235M USD | - | 463M USD | -1.03 | - |
Ad placement