Splunk Inc
F:S0U
Intrinsic Value
The intrinsic value of one S0U stock under the Base Case scenario is 56.44 EUR. Compared to the current market price of 143.08 EUR, Splunk Inc is Overvalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Splunk Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Splunk Inc
Balance Sheet Decomposition
Splunk Inc
Current Assets | 4.2B |
Cash & Short-Term Investments | 2B |
Receivables | 1.8B |
Other Current Assets | 307.8m |
Non-Current Assets | 2.5B |
Long-Term Investments | 37.5m |
PP&E | 216.3m |
Intangibles | 1.5B |
Other Non-Current Assets | 797.4m |
Free Cash Flow Analysis
Splunk Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Splunk Inc
Revenue
|
4.2B
USD
|
Cost of Revenue
|
-852.7m
USD
|
Gross Profit
|
3.4B
USD
|
Operating Expenses
|
-3.1B
USD
|
Operating Income
|
239.5m
USD
|
Other Expenses
|
24.2m
USD
|
Net Income
|
263.7m
USD
|
S0U Profitability Score
Profitability Due Diligence
Splunk Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Splunk Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
S0U Solvency Score
Solvency Due Diligence
Splunk Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
Splunk Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
S0U Price Targets Summary
Splunk Inc
Dividends
Current shareholder yield for S0U 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?
The intrinsic value of one S0U stock under the Base Case scenario is 56.44 EUR.
Compared to the current market price of 143.08 EUR, Splunk Inc is Overvalued by 61%.