Cloudflare Inc
NYSE:NET

Watchlist Manager
Cloudflare Inc Logo
Cloudflare Inc
NYSE:NET
Watchlist
Price: 202.44 USD -2.65% Market Closed
Market Cap: 70.9B USD

Intrinsic Value

The intrinsic value of one NET stock under the Base Case scenario is 27.44 USD. Compared to the current market price of 202.44 USD, Cloudflare Inc is Overvalued by 86%.

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

NET Intrinsic Value
27.44 USD
Overvaluation 86%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Cloudflare Inc

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

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 NET valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Cloudflare Inc.

Explain Valuation
Compare NET to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Cloudflare’s rich valuation and persistent focus on top-line growth could become a liability if customers slow their adoption of Cloudflare’s network security and performance products, intensifying scrutiny of its cash flow and profitability metrics.

Growing competition from major cloud providers (such as AWS and Azure) and specialized edge networks presents a risk, as Cloudflare may be forced to invest heavily in new features like zero-trust and serverless computing to remain competitive, pressuring margins.

Its expanded product suite, including Cloudflare Workers and security analytics, requires substantial ongoing R&D. Should these services fail to convert a significant portion of Cloudflare’s large self-serve user base into paying enterprise customers, the company could struggle to justify its expenses.

Bull Theses

Cloudflare’s unified platform for web performance, security, and edge computing services positions it as a must-have technology partner for enterprises seeking to simplify their infrastructure and reduce latency, supporting continuous revenue expansion.

Its differentiated freemium model has cultivated a massive user ecosystem, offering a strong upsell and cross-sell funnel, especially as organizations increasingly adopt zero-trust architectures and serverless computing, where Cloudflare is well-positioned.

International expansion and partnerships with managed service providers significantly widen Cloudflare’s reach, potentially unlocking new revenue sources across emerging markets, where demand for faster, more secure internet connectivity continues to rise.

Show More Less
How do you feel about NET?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cloudflare Inc

Current Assets 4.5B
Cash & Short-Term Investments 4B
Receivables 374.5m
Other Current Assets 118.7m
Non-Current Assets 1.2B
PP&E 810.5m
Intangibles 199.5m
Other Non-Current Assets 239.6m
Current Liabilities 2.2B
Accounts Payable 85.9m
Accrued Liabilities 248m
Other Current Liabilities 1.9B
Non-Current Liabilities 2.2B
Long-Term Debt 2B
Other Non-Current Liabilities 243.5m
Efficiency

Free Cash Flow Analysis
Cloudflare Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cloudflare Inc

Revenue
2B USD
Cost of Revenue
-499.3m USD
Gross Profit
1.5B USD
Operating Expenses
-1.7B USD
Operating Income
-189.1m USD
Other Expenses
85.9m USD
Net Income
-103.2m USD
Fundamental Scores

NET Profitability Score
Profitability Due Diligence

Cloudflare Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
33/100
Profitability
Score

Cloudflare Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

NET Solvency Score
Solvency Due Diligence

Cloudflare Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Short-Term Solvency
Long-Term Solvency
53/100
Solvency
Score

Cloudflare Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NET Price Targets Summary
Cloudflare Inc

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

According to Wall Street analysts, the average 1-year price target for NET is 243.99 USD with a low forecast of 118.17 USD and a high forecast of 333.9 USD.

Lowest
Price Target
118.17 USD
42% Downside
Average
Price Target
243.99 USD
21% Upside
Highest
Price Target
333.9 USD
65% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Cloudflare Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for NET 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

NET Insider Trading
Buy and sell transactions by insiders

NET News

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

The intrinsic value of one NET stock under the Base Case scenario is 27.44 USD.

Is NET stock undervalued or overvalued?

Compared to the current market price of 202.44 USD, Cloudflare Inc is Overvalued by 86%.

Back to Top