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
$1.68 – $878.06
median $181.82
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 | $878.06 | +366.01% |
| Analyst target | $181.82 | -3.50% |
| Graham number | $1.68 | -99.11% |
- Forward DCF—
- Exit multiple$878.06
- Analyst target$181.82
- Graham number$1.68
Stock price
$188.42
FCF / share (TTM)
$0.49
3Y FCF CAGR
27.2%
Fair value @ hist. growth
$34.66
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
52.7%
per year over your projection horizon
Margin of safety -443.7% vs hist-growth DCF
Historical 3Y CAGR
27.2%
Your model implies
52.7%
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% |
|---|---|---|---|---|---|
| 8.9% | 48.5% | 47.6% | 46.6% | 45.5% | 44.3% |
| 9.9% | 51.4% | 50.6% | 49.7% | 48.8% | 47.8% |
| 10.9% | 54.2% | 53.5% | 52.7% | 51.9% | 51.0% |
| 11.9% | 56.9% | 56.2% | 55.5% | 54.7% | 53.9% |
| 12.9% | 59.4% | 58.8% | 58.2% | 57.5% | 56.8% |
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
$4.41B
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.