Skip to content
StockMarketAgent
Direct answer
CrowdStrike is a premier endpoint security and cloud workload protection platform demonstrating rapid revenue scaling and immense operating cash flows. However, massive structural reliance on stock-based compensation currently depresses GAAP profitability and masks true unit economics. Fair value range: low $140, high $274, with mid-point at $201.
Stock analysis

CRWD CrowdStrike Holdings Inc. fair value $201–$274

CRWD
By StockMarketAgent.AI team· supervised by
تحلیل شد: 2026-05-10به‌روزرسانی بعدی: 2026-08-10Methodology v2.4Archetype: Pre-profitNASDAQ · Information Technology
View archive
قیمت
$527.77
▼ -327.06 (-61.97%)
ارزش منصفانه
$201
$201–$274
رتبه‌بندی
فروش
confidence 82/100
پتانسیل رشد
-62.0%
upside to fair value
حاشیه ایمنی
$170.60
buy below · 15%
ارزش بازار
$134.3B
P/E fwd 85.6
منبع انگلیسیFA
منبع انگلیسی تا زمان ترجمه نمایش داده می‌شود
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.

§1 خلاصه اجرایی

  • Trading at ~85x forward PEG and ~27x EV/Rev, disconnected from fundamental realities.
  • Massive $1.09B SBC heavily suppresses true GAAP profitability and unit economics.
  • Target $200.71 assumes deceleration to ~12% growth and an 8x terminal multiple.
  • Reverse DCF shows consensus expectations are mathematically unsupportable.
Fair value
$201
Margin of safety
-163.0%
Confidence
82/100
Moat
6.5/10

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

$527.77Price
FV $200.71
High $273.98

CrowdStrike is a premier endpoint security and cloud workload protection platform demonstrating rapid revenue scaling and immense operating cash flows. However, massive structural reliance on stock-based compensation currently depresses GAAP profitability and masks true unit economics.

  • Data network effects generated by
    Data network effects generated by the distributed Falcon platform.
  • High switching costs for integrated
    High switching costs for integrated enterprise cybersecurity stacks.
  • Cycle upside
    Elevated cyber threat landscape and strict regulatory mandates drive mandatory IT budget allocations toward premium vendors.

§2 سناریوی نزولی

Intensifying competition compresses growth to mid-teens earlier than expected. Simultaneously, stubborn 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. continuously dilutes shareholders, preventing EPSEarnings per shareNet income divided by weighted-average diluted shares outstanding. The headline accounting earnings figure on a per-share basis. scaling and driving extreme multiple contraction.

چگونگی شکست این تز

Microsoft Price War

· High

Microsoft undercuts endpoint pricing, driving CRWD growth below 15% and destroying terminal margin targets.

FV impact
Severe

SBC Revolt

· Medium

Institutional investors refuse to tolerate >20% SBC/Revenue, forcing cash compensation and tanking operating cash flows.

FV impact
High

Platform Breach

· Low

A catastrophic Falcon update or architectural breach severely impairs brand trust and sinks net retention rates.

FV impact
Terminal
سیگنال‌های هشدار اولیه برای پایش
معیارفعلیآستانه فعال‌سازی
YoY revenue growth drops below 20% in the next two quarters.MonitorDeterioration versus the report thesis
SBC as a percentage of revenue remains anchored above 20%.MonitorDeterioration versus the report thesis
Gross margin compression emerges from enterprise pricing pressure.MonitorDeterioration versus the report thesis
Net revenue retention consistently falls below the 120% threshold.MonitorDeterioration versus the report thesis
Unfavorable shifts in the already distorted OCF-to-Net-Income ratio.MonitorDeterioration versus the report thesis

§3 تاریخچه مالی

صورت سود و زیان — شش دوره اخیر
ردیفT−0T−1T−2T−3T−4نرخ رشد سالانه مرکب
دوره2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
درآمد$1.45B$2.24B$3.06B$3.95B$4.81B+34.9%
سود ناخالص$1.07B$1.64B$2.30B$2.96B$3.59B+35.4%
سود عملیاتی$-142.5M$-190.1M$-19.1M$-116.4M$-293.3M
سود خالص$-234.8M$-183.2M$72.2M$-15.2M$-162.5M
EPS (رقیق‌شده)$-1.03$-0.79$0.37$-0.08
EBITDA$-66.0M$-40.8M$276.7M$298.8M$182.5M
تحقیق و توسعه$371.3M$608.4M$780.3M$1.08B$1.38B+39.0%
هزینه‌های عمومی و فروش$839.6M$1.22B$1.54B$2.00B$2.50B+31.4%

امتیازات کیفیت

امتیاز Piotroski F
4 / 9
ترکیب کیفیت ۰–۹
امتیاز Altman Z
12.78
ریسک ورشکستگی (>۳ ایمن)
امتیاز Beneish M
-2.95
ریسک دستکاری سود
OCF / سود خالص
-9.92
>۱ نشان‌دهنده کیفیت بالای سود
دروازه کیفیت حسابداری
Fail
دروازه تعدیل‌شده بخشی
ROIC
-0.0%
بازده سرمایه‌گذاری‌شده
بخش ۳

Numbers analysis

تخصیص سرمایه

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

مشترکان فردی — از §۴ به بعد11 بخش بیشتر

تحلیل کامل را بخوانید — 11 بخش بیشتر.

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

گزارش کامل برای هر نماد تحت پوشش
بایگانی ۲۴ ماه رتبه‌بندی
بریفینگ‌های فهرست مشاهده + هشدارهای تغییر رتبه
خروجی PDF + DOCX به هر زبان
شروع آزمایش رایگان
قابل لغو در هر زمان.
FAQ

CRWD — frequently asked questions

  1. Based on our latest independent analysis, CRWD looks meaningfully overvalued. The current price is $528 versus a composite fair-value midpoint of $201 (range $140–$274), which implies roughly 62.0% downside to the midpoint.
Related coverage

Names readers of CRWD also follow

Same archetype: pre-profit
Same sector: Information Technology