Discounted Cash Flow
Crowdstrike Holdings, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2018 | $118.8m | $-135.5m | $-81.7m | -114.1% | — |
| 2019 | $249.8m (110.4%) | $-140.1m (-3.4%) | $-58.8m (28.0%) | -56.1% (50.9%) | — |
| 2020 | $481.4m (92.7%) | $0 (100.0%) | $19.7m (133.6%) | 0.0% (100.0%) | $-0.96 |
| 2021 | $874.4m (81.6%) | $0 | $303.8m (1438.5%) | 0.0% | $-0.43 (55.2%) |
| 2022 | $1.5b (66.0%) | $2.4m | $462.6m (52.3%) | 0.2% | $-1.03 (-139.5%) |
| 2023 | $2.2b (54.4%) | $960.0k (-60.4%) | $706.0m (52.6%) | 0.0% (-74.3%) | $-0.79 (23.3%) |
| 2024 | $3.1b (36.3%) | $1.3m (31.0%) | $989.7m (40.2%) | 0.0% (-3.9%) | $0.37 (146.8%) |
| 2025 | $4.0b (29.4%) | $2.7m (112.6%) | $1.1b (13.9%) | 0.1% (64.3%) | $-0.08 (-121.6%) |
| 2026 | $4.8b (21.7%) | $1.3m (-50.0%) | $1.3b (16.3%) | 0.0% (-58.9%) | $-0.64 (-704.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.