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
分析日: 2026-05-10次回更新: 2026-08-10Methodology v2.4Archetype: Pre-profitNASDAQ · Information Technology
View archive
株価
$527.77
▼ -327.06 (-61.97%)
公正価値
$201
$201–$274
評価
売り
confidence 82/100
上昇余地
-62.0%
upside to fair value
安全余裕率
$170.60
buy below · 15%
時価総額
$134.3B
P/E fwd 85.6
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • 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 ベアケース

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.

このテーゼが崩れる経路

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
監視すべき早期警戒シグナル
指標現在トリガーしきい値
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 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
売上高$1.45B$2.24B$3.06B$3.95B$4.81B+34.9%
売上総利益$1.07B$1.64B$2.30B$2.96B$3.59B+35.4%
営業利益$-142.5M$-190.1M$-19.1M$-116.4M$-293.3M
純利益$-234.8M$-183.2M$72.2M$-15.2M$-162.5M
EPS (希薄化後)$-1.03$-0.79$0.37$-0.08
EBITDA$-66.0M$-40.8M$276.7M$298.8M$182.5M
研究開発$371.3M$608.4M$780.3M$1.08B$1.38B+39.0%
販管費$839.6M$1.22B$1.54B$2.00B$2.50B+31.4%

品質スコア

Piotroski F-スコア
4 / 9
0–9 品質コンポジット
Altman Zスコア
12.78
倒産リスク (>3 で安全)
Beneish Mスコア
-2.95
利益操作リスク
OCF / 純利益
-9.92
>1 は利益の質が高いことを示す
会計品質ゲート
Fail
セクター調整後ゲート
ROIC
-0.0%
投下資本利益率
セクション 3

Numbers analysis

資本配分

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

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

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

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

CRWD — frequently asked questions

  1. Based on our latest 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