Skip to content
StockMarketAgent
Direct answer
Atlassian maintains an immense moat in developer and project management tooling (Jira, Confluence). However, extreme reliance on Stock-Based Compensation obscures true profitability, masking negative GAAP margins beneath robust free cash flow. Continued cloud migration and enterprise upmarket penetration drive top-line resilience, but eventual multiple expansion will strictly require GAAP margin improvement and SBC rationalization. Fair value range: low $185, high $400, with mid-point at $282.
Stock analysis

TEAM Atlassian Corporation fair value $282–$400

TEAM
By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-05-09التحديث التالي: 2026-08-09Methodology v2.4Archetype: Pre-profitNASDAQ · Information Technology
View archive
السعر
$91.60
▲ +189.90 (+207.31%)
القيمة العادلة
$282
$282–$400
التصنيف
شراء قوي
confidence 65/100
إمكانية الصعود
+207.3%
upside to fair value
هامش الأمان
$239.28
buy below · 15%
القيمة السوقية
$23.2B
P/E fwd 14.7
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Primary $281.50 target driven by immense 84% gross margin leverage and sticky enterprise moat.
  • Extreme divergence from $142 consensus stems from the market extrapolating near-term SBC dilution into perpetuity.
  • FCF remains exceptionally robust ($1.41B) but is offset nearly 1:1 by stock issuance.
  • Valuation explicitly demands GAAP operating margins reaching 22% and securing an 8x EV/Revenue multiple.
Fair value
$282
Margin of safety
+67.5%
Confidence
65/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$91.60Price
FV $281.5
High $399.57

Atlassian maintains an immense moat in developer and project management tooling (Jira, Confluence). However, extreme reliance on Stock-Based Compensation obscures true profitability, masking negative GAAP margins beneath robust free cash flow. Continued cloud migration and enterprise upmarket penetration drive top-line resilience, but eventual multiple expansion will strictly require GAAP margin improvement and SBC rationalization.

  • High switching costs in core
    High switching costs in core Jira/Confluence deployments
  • Network effects in collaborative Jira
    Network effects in collaborative Jira Service Management
  • Cycle upside
    Enterprise cloud migration phase concludes, shifting momentum to high-margin recurring renewals and AI upsells.

§2 السيناريو الهبوطي

A severe macroeconomic contraction in software developer hiring halts seat expansion entirely. Combined with investor refusal to back out ~26% SBCStock-based compensationThe fair-value cost of equity awards (options, RSUs, performance shares) granted to employees. A real economic expense even though it is non-cash., multiple compression drives valuation toward PEGPEG ratioForward P/E divided by growth rate as integer percent (e.g. 20 for 20% growth). A PEG of 1.0 is the conventional fair-value reference; below 1.0 is cheap relative to growth.-adjusted peer lows.

كيف يمكن أن تفشل هذه الأطروحة

Macro Seat Deceleration

· Medium

Prolonged tech hiring freezes permanently stall organic seat expansion, breaking the core growth assumption.

FV impact
Severe (-50%)
Trigger
12-24 months

Perpetual SBC Dilution

· High

Stock-based compensation remains above 25% of revenue, permanently depressing GAAP operating margins.

FV impact
Severe (-40%)
Trigger
2-3 years

AI Displacement

· Low

AI-driven developer efficiency reduces total enterprise engineering headcount needs, shrinking TEAM's TAM.

FV impact
Moderate (-20%)
Trigger
3-5 years
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
SBC remains > 25% of total revenueMonitorDeterioration versus the report thesis
Cloud revenue growth structurally falls < 15%MonitorDeterioration versus the report thesis
Enterprise customer churn spikes post-migrationMonitorDeterioration versus the report thesis
GAAP operating margin materially misses 22% targetMonitorDeterioration versus the report thesis
Gross margin degrades below 80% baselineMonitorDeterioration versus the report thesis

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات
البندT−0T−1T−2T−3T−4معدل النمو السنوي المركب
الفترة2021-06-302022-06-302023-06-302024-06-302025-06-30Trend
الإيرادات—$2.80B$3.53B$4.36B$5.22B+16.8%
إجمالي الربح—$2.35B$2.90B$3.56B$4.32B+16.4%
الدخل التشغيلي—$70.1M$-345.2M$-117.1M$-130.4MNaN%
صافي الدخل—$-519.5M$-486.8M$-300.5M$-256.7M—
EPS (مخفف)$-2.79$-2.42$-1.90$-1.16——
EBITDA—$-377.7M$-220.1M$27.4M$24.0M—
البحث والتطوير—$1.29B$1.87B$2.18B$2.67B+19.9%
المصاريف الإدارية والبيعية—$978.7M$1.37B$1.48B$1.77B+15.9%

درجات الجودة

OCF / صافي الدخل
-5.69
>1 يشير إلى جودة عالية للأرباح
حد جودة المحاسبة
Fail
حد معدل حسب القطاع
ROIC
-0.0%
العائد على رأس المال المستثمر
القسم 3

Numbers analysis

تخصيص رأس المال

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
FAQ

TEAM — frequently asked questions

  1. Based on our latest analysis, TEAM looks meaningfully undervalued. The current price is $91.6 versus a composite fair-value midpoint of $282 (range $185–$400), which implies roughly 207.3% upside to the midpoint.

Related coverage

Names readers of TEAM also follow

Same archetype: pre-profit
Same sector: Information Technology