Fair value (multi-method)
Four independent methods triangulate what TEAM 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
$2.20 – $5,697.08
median $138.63
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 | $5,697.08 | +5,627.44% |
| Analyst target | $138.63 | +39.37% |
| Graham number | $2.20 | -97.79% |
- Forward DCF—
- Exit multiple$5,697.08
- Analyst target$138.63
- Graham number$2.20
Stock price
$99.47
FCF / share (TTM)
$2.15
3Y FCF CAGR
15.6%
Fair value @ hist. growth
$78.09
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
18.9%
per year over your projection horizon
Margin of safety -27.4% vs hist-growth DCF
Historical 3Y CAGR
15.6%
Your model implies
18.9%
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 16% 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% |
|---|---|---|---|---|---|
| 7.9% | 15.5% | 14.7% | 13.9% | 12.9% | 11.9% |
| 8.9% | 17.9% | 17.2% | 16.5% | 15.7% | 14.8% |
| 9.9% | 20.1% | 19.5% | 18.9% | 18.2% | 17.5% |
| 10.9% | 22.2% | 21.7% | 21.1% | 20.5% | 19.9% |
| 11.9% | 24.2% | 23.7% | 23.2% | 22.7% | 22.1% |
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
$1.3B
Total debt − cash
Beta
1.07
Vs market benchmark
Frequently asked questions
Atlassian (TEAM) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation