Fair value (multi-method)
Four independent methods triangulate what CRWD is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
—
Method range
$8.63 – $3,475.75
median $682.62
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | — | — |
| Exit multiple | $3,475.75 | +417.98% |
| Analyst target | $682.62 | +1.73% |
| Graham number | $8.63 | -98.71% |
- Forward DCF—
- Exit multiple$3,475.75
- Analyst target$682.62
- Graham number$8.63
Stock price
$671.02
FCF / share (TTM)
$1.94
3Y FCF CAGR
27.2%
Fair value @ hist. growth
$140.55
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
50.6%
per year over your projection horizon
Margin of safety -377.4% vs hist-growth DCF
Historical 3Y CAGR
27.2%
Your model implies
50.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 27% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.8% | 46.4% | 45.5% | 44.5% | 43.4% | 42.2% |
| 9.8% | 49.4% | 48.5% | 47.7% | 46.7% | 45.7% |
| 10.8% | 52.1% | 51.4% | 50.6% | 49.8% | 48.9% |
| 11.8% | 54.7% | 54.1% | 53.4% | 52.6% | 51.8% |
| 12.8% | 57.3% | 56.6% | 56.0% | 55.3% | 54.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net cash
$4.4B
Total debt − cash
Beta
1.24
Vs market benchmark
Frequently asked questions
CrowdStrike (CRWD) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation