
HashiCorp Inc
NASDAQ:HCP

Intrinsic Value
The intrinsic value of one
HCP
stock under the Base Case scenario is
17.95
USD.
Compared to the current market price of 34.78 USD,
HashiCorp Inc
is
Overvalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
HashiCorp Inc
Fundamental Analysis
Want a deep‑dive on HashiCorp Inc?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
HashiCorp Inc
Balance Sheet Decomposition
HashiCorp Inc
Current Assets | 1.6B |
Cash & Short-Term Investments | 1.3B |
Receivables | 129.4m |
Other Current Assets | 77.1m |
Non-Current Assets | 140.1m |
Intangibles | 21.7m |
Other Non-Current Assets | 118.4m |
Free Cash Flow Analysis
HashiCorp Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
HashiCorp Inc
Revenue
|
654.9m
USD
|
Cost of Revenue
|
-117.3m
USD
|
Gross Profit
|
537.6m
USD
|
Operating Expenses
|
-704.7m
USD
|
Operating Income
|
-167.1m
USD
|
Other Expenses
|
44.9m
USD
|
Net Income
|
-122.2m
USD
|
HCP Profitability Score
Profitability Due Diligence
HashiCorp Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Score
HashiCorp Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
HCP Solvency Score
Solvency Due Diligence
HashiCorp Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
HashiCorp Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HCP Price Targets Summary
HashiCorp Inc
Dividends
Current shareholder yield for HCP 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
HCP
stock under the Base Case scenario is
17.95
USD.
Compared to the current market price of 34.78 USD,
HashiCorp Inc
is
Overvalued by 48%.