Atlassian Corp
SWB:48D
Intrinsic Value
The intrinsic value of one 48D stock under the Base Case scenario is 99.63 EUR. Compared to the current market price of 181.72 EUR, Atlassian Corp is Overvalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Atlassian Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Atlassian Corp
Balance Sheet Decomposition
Atlassian Corp
Current Assets | 3.8B |
Cash & Short-Term Investments | 3B |
Receivables | 642m |
Other Current Assets | 158.7m |
Non-Current Assets | 2.1B |
Long-Term Investments | 217.3m |
PP&E | 257.3m |
Intangibles | 1.6B |
Other Non-Current Assets | 82.2m |
Free Cash Flow Analysis
Atlassian Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Atlassian Corp
Revenue
|
5B
USD
|
Cost of Revenue
|
-877.9m
USD
|
Gross Profit
|
4.1B
USD
|
Operating Expenses
|
-4.3B
USD
|
Operating Income
|
-168.9m
USD
|
Other Expenses
|
-260.8m
USD
|
Net Income
|
-429.7m
USD
|
48D Profitability Score
Profitability Due Diligence
Atlassian Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Atlassian Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
48D Solvency Score
Solvency Due Diligence
Atlassian Corp's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Score
Atlassian Corp's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
48D Price Targets Summary
Atlassian Corp
According to Wall Street analysts, the average 1-year price target for 48D is 250.63 EUR with a low forecast of 190.21 EUR and a high forecast of 386.28 EUR.
Dividends
Current shareholder yield for 48D 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 48D stock under the Base Case scenario is 99.63 EUR.
Compared to the current market price of 181.72 EUR, Atlassian Corp is Overvalued by 45%.