Valuation CrowdStrike Holdings, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 19:46:34 15/01/2026 +04			5-day change	1st Jan Change
465.46 ^USD	+1.03%		+0.52%	-0.52%

10:09am	China Prohibits Cybersecurity Merchandise from US, Israel Firms	MT
01-14	Beijing tells Chinese firms to stop using software from Crowdstrike, Mandiant, Wiz, SentinelOne, Recorded Future, McAfee, Claroty, and Rapid7	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	47,749	41,428	24,822	70,242	98,049	116,142	-	-
Change	-	-13.24%	-40.08%	182.98%	39.59%	18.45%	-	-
Enterprise Value (EV) ¹	46,568	40,171	22,858	67,510	94,470	111,822	110,208	108,101
Change	-	-13.74%	-43.1%	195.35%	39.93%	18.37%	-1.44%	-1.91%
P/E ratio	-502x	-175x	-134x	791x	-4,976x	-553x	1,094x	371x
PBR	58.1x	40.6x	17.1x	30.7x	29.7x	26.7x	20.6x	16.1x
PEG	-	-1x	5.8x	-5x	41x	-1x	-7x	2x
Capitalization / Revenue	54.6x	28.5x	11.1x	23x	24.8x	24.2x	19.8x	16.2x
EV / Revenue	53.3x	27.7x	10.2x	22.1x	23.9x	23.3x	18.8x	15.1x
EV / EBITDA	461x	168x	52.8x	85.8x	92.1x	87.3x	65x	49.8x
EV / EBIT	747x	205x	64.3x	102x	113x	108x	77.6x	57.9x
EV / FCF	159x	90.9x	32.4x	72x	88.7x	93.6x	61.3x	46.5x
FCF Yield	0.63%	1.1%	3.09%	1.39%	1.13%	1.07%	1.63%	2.15%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.43	-1.03	-0.79	0.37	-0.08	-0.8336	0.4213	1.243
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	874.4	1,452	2,241	3,056	3,954	4,804	5,865	7,148
EBITDA ¹	101	239.2	432.9	787.1	1,026	1,280	1,696	2,171
EBIT ¹	62.35	196.2	355.6	660.3	837.7	1,038	1,419	1,867
Net income ¹	-92.63	-234.8	-183.2	89.33	-19.27	-206.2	171.3	447.4
Net Debt ¹	-1,181	-1,257	-1,964	-2,732	-3,579	-4,320	-5,934	-8,041
Reference price ²	215.80	180.64	105.90	292.50	398.07	460.70	460.70	460.70
Nbr of stocks (in thousands)	221,264	229,339	234,394	240,145	246,311	252,098	-	-
Announcement Date	16/03/21	09/03/22	07/03/23	05/03/24	04/03/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CROWDSTRIKE HOLDINGS, INC.	-552.69x	23.27x	87.33x	-.--%	116B
PALO ALTO NETWORKS, INC.	97.18x	12.04x	37.96x	-.--%	133B
FORTINET, INC.	31.94x	8x	21.76x	-.--%	56.81B
CYBERARK SOFTWARE LTD.	-217.26x	16.68x	63.24x	-.--%	23.31B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	20.99x	6.37x	14.87x	-.--%	20.2B
GEN DIGITAL INC.	20.73x	4.72x	9.02x	1.93%	16.18B
RUBRIK, INC.	-36.66x	11.15x	-649.08x	-.--%	13.64B
SAILPOINT, INC.	-39.66x	9.77x	51.99x	-.--%	10.82B
SANGFOR TECHNOLOGIES INC.	140.19x	7.21x	95.21x	0.17%	9.24B
VARONIS SYSTEMS, INC.	-32.66x	5.7x	3603.67x	-.--%	4.11B
Average	-56.79x	10.49x	333.60x	0.21%	40.35B
Weighted average by Cap.	-132.62x	14.13x	63.80x	0.08%