Elastic NV
NYSE:ESTC

Watchlist Manager
Elastic NV Logo
Elastic NV
NYSE:ESTC
Watchlist
Price: 76.97 USD 0.22% Market Closed
Market Cap: 8.1B USD

Intrinsic Value

The intrinsic value of one ESTC stock under the Base Case scenario is 71.85 USD. Compared to the current market price of 76.97 USD, Elastic NV is Overvalued by 7%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ESTC Intrinsic Value
71.85 USD
Overvaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Elastic NV

What is Valuation History?
Ask AI Assistant
What other research platforms think about ESTC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ESTC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Elastic NV.

Explain Valuation
Compare ESTC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ESTC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Elastic NV

Current Assets 1.8B
Cash & Short-Term Investments 1.4B
Receivables 260.9m
Other Current Assets 168.5m
Non-Current Assets 651.1m
PP&E 23.8m
Intangibles 377.9m
Other Non-Current Assets 249.4m
Current Liabilities 927m
Accounts Payable 37.2m
Accrued Liabilities 146.7m
Other Current Liabilities 743.1m
Non-Current Liabilities 658.4m
Long-Term Debt 570.3m
Other Non-Current Liabilities 88.1m
Efficiency

Free Cash Flow Analysis
Elastic NV

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Elastic NV

Revenue
1.6B USD
Cost of Revenue
-393.7m USD
Gross Profit
1.2B USD
Operating Expenses
-1.2B USD
Operating Income
-33m USD
Other Expenses
-76.3m USD
Net Income
-109.3m USD
Fundamental Scores

ESTC Profitability Score
Profitability Due Diligence

Elastic NV's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

53/100
Profitability
Score

Elastic NV's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

ESTC Solvency Score
Solvency Due Diligence

Elastic NV's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
High Altman Z-Score
Low D/E
Short-Term Solvency
51/100
Solvency
Score

Elastic NV's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ESTC Price Targets Summary
Elastic NV

Wall Street analysts forecast ESTC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ESTC is 105.11 USD with a low forecast of 75.75 USD and a high forecast of 136.5 USD.

Lowest
Price Target
75.75 USD
2% Downside
Average
Price Target
105.11 USD
37% Upside
Highest
Price Target
136.5 USD
77% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Elastic NV
does not pay dividends
Shareholder Yield

Current shareholder yield for ESTC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

ESTC Insider Trading
Buy and sell transactions by insiders

ESTC News

Other Videos
What is the Intrinsic Value of one ESTC stock?

The intrinsic value of one ESTC stock under the Base Case scenario is 71.85 USD.

Is ESTC stock undervalued or overvalued?

Compared to the current market price of 76.97 USD, Elastic NV is Overvalued by 7%.

Back to Top