An independent two-stage DCF analysis by a frontier AI model.
" data-astro-cid-lumgyrei> CrowdStrike's revenue growth has historically exceeded 30%, but at a $3B+ run-rate, the law of large numbers applies. A 22% FCF CAGR over 5 years is highly ambitious but achievable for an apex predator in cybersecurity, as gross margins are high and scaling software requires minimal incremental capital.
" data-astro-cid-lumgyrei> 10Y Treasury: 4.18%. Using CAPM with a tech beta, the cost of equity sits around 9-11%. We use 10%. We demand a 10% annual return to justify owning a stock trading at rich multiples, protecting against multiple contraction.
" data-astro-cid-lumgyrei> Cybersecurity budgets are non-discretionary and likely to grow structurally faster than global GDP (typically 2-3%). A 4% terminal rate implies CrowdStrike remains deeply entrenched in global enterprise infrastructure essentially forever.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 3.0% | 3.5% | 4.0% | 4.5% | 5.0% |
|---|---|---|---|---|---|
| 3.0% | $5.77 | $4.81 | $4.12 | $3.61 | $3.21 |
| 3.5% | $6.41 | $5.25 | $4.44 | $3.85 | $3.40 |
| 4.0% | $7.22 | $5.77 | $4.81 | $4.12 | $3.61 |
| 4.5% | $8.25 | $6.41 | $5.25 | $4.44 | $3.85 |
| 5.0% | $9.62 | $7.21 | $5.77 | $4.81 | $4.12 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "CrowdStrike (CRWD) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, 2024-03-24.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.