CRWD — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($384.86)
DCF	$281.27	-26.9%
Graham Number	—	—
Reverse DCF	—	implied g: 28.1%
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $1.42B

Near-term growth (yrs 1–5)(%)Rev: 22.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.90%

Computed WACC: 9.90%

Cost of equity (Re)9.99%(Rf 4.30% + β 1.03 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)99.16%

Debt weight (D/V)0.84%

Results

Intrinsic Value / share$243.89

Current Price$384.86

Upside / Downside-36.6%

Net Debt (used)-$3.98B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	14.2%	18.2%	22.2%	26.2%	30.2%
7.0%	$307.65	$359.98	$419.71	$487.61	$564.51
8.0%	$249.07	$290.44	$337.64	$391.25	$451.93
9.0%	$208.82	$242.68	$281.27	$325.09	$374.66
10.0%	$179.55	$207.95	$240.30	$277.01	$318.51
11.0%	$157.36	$181.64	$209.27	$240.61	$276.01

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $-1.26

Book Value / share($)Yahoo: $15.93

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$384.86

Margin of Safety—

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.90%

Terminal growth rate(%)

Computed WACC: 9.90%

Cost of equity (Re)9.99%(Rf 4.30% + β 1.03 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)99.16%

Debt weight (D/V)0.84%

Results

Current Price$384.86

Implied Near-term FCF Growth31.1%

Historical Revenue Growth22.2%

Historical Earnings Growth—

Base FCF (TTM)$1.42B

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$384.86

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$93.82M

Target EV/EBITDA multipleCurrent: -992.1×

Net Debt($B)Default: -$3.98B

Results

Implied Equity Value / share$385.03

Current Price$384.86

Upside / Downside+0.0%

Implied EV$93.08B

← Overview Financial Statements ← Companies