任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Bull: Atlas growth accelerates as AI drives demand for unstructured data storage.
Hyperscaler Commoditization: AWS and Azure successfully migrate new workloads to native document databases, stalling Atlas growth.
MongoDB is a leading NoSQL database provider benefiting from a secular shift to document-based data and cloud workloads via Atlas. Despite current GAAP unprofitability, it shows strong FCF and a clear path to operating leverage.
MongoDB is a leading NoSQL database provider benefiting from a secular shift to document-based data and cloud workloads via Atlas. Despite current GAAP unprofitability, it shows strong FCF and a clear path to operating leverage.
High switching costs for embedded core databases
Network effects within developer ecosystems
Cloud migration and AI-driven unstructured data generation accelerate NoSQL adoption.
Hold. Current valuation fully prices in Atlas momentum while ignoring heavy SBC dilution.
MongoDB, Inc., together with its subsidiaries, provides general purpose database platform worldwide. The company offers MongoDB Atlas, a hosted multi-cloud database-as-a-service solution; MongoDB Enterprise Advanced, a commercial database server for enterprise customers to run in the cloud, on-premises, or in a hybrid environment; and Community Server, a free-to-download version of its database, which includes the functionality that developers need to get started with MongoDB. It offers professional services comprising consulting and training. The company was formerly known as 10gen, Inc. and changed its name to MongoDB, Inc. in August 2013. MongoDB, Inc. was incorporated in 2007 and is headquartered in New York, New York.
A contraction in IT budgets combined with hyperscalers bundling competing NoSQL products at steep discounts forces MDB to sacrifice margins. Compounded by massive stock-based compensation, GAAP profitability remains elusive and terminal EV/Revenue multiples compress heavily.
Hyperscaler alternatives compress pricing power. Margin expansion stalls due to required investments, and high SBC severely dilutes returns, driving multiple compression.
AWS and Azure successfully migrate new workloads to native document databases, stalling Atlas growth.
SBC and R&D requirements remain structurally elevated, preventing the modeled 25% long-term .
投資判断を弱める5つの変化です。
A sharp slowdown in customer workload expansion would suggest database platform commoditization by cloud hyperscalers, compressing the valuation multiple and undermining long-term operating leverage expectations across enterprise software deployments.
現在:22.8% for the period ended 2026-01-31
警戒条件Decelerates below 15.0% over any trailing twelve-month period
High switching costs for embedded core databases
Network effects within developer ecosystems
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Unavailable
FCF cliff sensitivity is not model-supported in this run; use the discount-rate and terminal-growth grid as the primary valuation pressure test.
Atlas growth accelerates as AI drives demand for unstructured data storage. Operating leverage materializes rapidly, pushing MDB toward 25%+ operating margins and justifying a premium valuation.
MDB continues market share gains but faces structural margin caps. Valuation anchored on projected expansion but bounded by -calibrated 8x exit multiples.
If Atlas growth beats 20% and SBC normalizes, expect multiple expansion. If growth misses and margins compress, expect severe mean reversion.
If Atlas growth beats 20% and SBC normalizes, expect multiple expansion. If growth misses and margins compress, expect severe mean reversion.
If Atlas growth beats 20% and SBC normalizes, expect multiple expansion. If growth misses and margins compress, expect severe mean reversion.
If Atlas growth beats 20% and SBC normalizes, expect multiple expansion. If growth misses and margins compress, expect severe mean reversion.
Warning level: Decelerates below 15.0% over any trailing twelve-month period. A sharp slowdown in customer workload expansion would suggest database platform commoditization by cloud hyperscalers, compressing the valuation multiple and undermining long-term operating leverage expectations across enterprise software deployments.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 売上高 | 2,463,797,000 |
|---|---|
| 売上原価 | 696,058,000 |
| 売上総利益 | 1,767,739,000 |
| 営業費用 | 1,904,707,000 |
| 営業利益 | -136,968,000 |
| 営業外項目および税金 | 65,817,000 |
| 純利益 | -71,151,000 |
| 総資産 | 3,758,848,000 |
|---|---|
| 現金 | 1,083,540,000 |
| 流動資産 | 3,114,855,000 |
| 負債合計 | 806,490,000 |
| 流動負債 | 669,496,000 |
| 株主資本 | 2,952,358,000 |
2026-05-10の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023-01-31 | 12.8億 | -2.9億 | -3.5億 | -1297万 | -2021.4万 | 724.4万 | 2918.2万 | 3.8億 | — | — | -451万 | — | — | — | — | 4.6億 | 11.8億 | -27.0% | — | 9.5% | — |
| 2024-01-31 | 16.8億 | -1.2億 | -1.8億 | 1.2億 | 1.2億 | 607.4万 | 3212.5万 | 4.6億 | 0 | — | -548.3万 | — | — | — | — | 8億 | 11.8億 | -13.9% | — | 10.9% | — |
| 2025-01-31 | 20.1億 | -9653.4万 | -1.3億 | 1.5億 | 1.2億 | 2955万 | 2697.3万 | 4.9億 | 0 | — | -617.9万 | — | — | — | — | 4.9億 | 3650万 | -10.8% | — | 11.7% | — |
| 2026-01-31 | 24.6億 | -1515.1万 | -7115.1万 | 5.1億 | 5億 | 496万 | 3741.2万 | 5.5億 | 4億 | — | -753.9万 | — | — | — | — | 10.8億 | 3285.9万 | -5.6% | — | 12.8% | — |
MDB trades at 42.5x forward earnings against a peer median of 52.4x; EV/EBITDA of -199.3x against a peer median of 107.7x; 5 peers.
Cloud migration and AI-driven unstructured data generation accelerate NoSQL adoption.
Enterprise IT budget optimization targets infrastructure software costs.
High reinvestment phase; heavy reliance on SBC to fund R&D.
Underweight. The premium to our $275.44 fair value creates an unfavorable risk/reward skew.
Trim on strength above internal valuation cross-checks ($347) where EV/Revenue multiples detach from bounds.
Hold. Upside is fully priced in. The PEG cross-check at $110 highlights severe downside risk.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Market abandons EV/Revenue anchoring for pre-profit software, applying mature PEG multiples.
Inability to narrow GAAP operating losses due to elevated equity compensation and research overhead prevents transition toward sustainable profitability, forcing continued shareholder dilution and undermining targets for long-term cash flow generation.
現在:-5.6% for the period ended 2026-01-31
警戒条件Declines below -10.0% over any trailing twelve-month period
A widening negative ratio indicates that reported cash generation is artificially decoupled from accounting deficits due to non-cash adjustments, masking core structural cash burn and delaying genuine economic self-sufficiency.
現在:-7.1 as of 2026-05-10
警戒条件Diverges below -8.0x as of any quarterly analysis date
Sustained gross profitability degradation indicates rising cloud infrastructure hosting costs and price discounting against cloud service providers, eroding unit economics and capping terminal operating margins.
現在:71.7% for the period ended 2026-01-31
警戒条件Compresses below 70.0% over any trailing twelve-month period
Persistent capital inefficiency caused by hyperscaler competitive displacement forces greater sales reinvestment without corresponding top-line return, destroying economic value and prolonging capital dependency.
現在:-1.4% as of 2026-05-10
警戒条件Declines below -5.0% as of any annual measurement date
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Project revenue, apply a terminal EV/revenue multiple, discount enterprise value, subtract net debt, and divide by diluted shares.
Solve for the growth rate that makes the model value equal the report-date share price.
Warning level: Declines below -10.0% over any trailing twelve-month period. Inability to narrow GAAP operating losses due to elevated equity compensation and research overhead prevents transition toward sustainable profitability, forcing continued shareholder dilution and undermining targets for long-term cash flow generation.
Warning level: Diverges below -8.0x as of any quarterly analysis date. A widening negative ratio indicates that reported cash generation is artificially decoupled from accounting deficits due to non-cash adjustments, masking core structural cash burn and delaying genuine economic self-sufficiency.
Warning level: Compresses below 70.0% over any trailing twelve-month period. Sustained gross profitability degradation indicates rising cloud infrastructure hosting costs and price discounting against cloud service providers, eroding unit economics and capping terminal operating margins.
Warning level: Declines below -5.0% as of any annual measurement date. Persistent capital inefficiency caused by hyperscaler competitive displacement forces greater sales reinvestment without corresponding top-line return, destroying economic value and prolonging capital dependency.
| マージン |
|---|
| MDB | MongoDB Inc. | $24.1B | 42.5x | 9.8x | -199.3x | — | — |
| MSFT | Microsoft Corporation | 21.4x | 9.7x | 17.0x | 34.0% | 46.3% | |
| ORCL | Oracle Corporation | 24.4x | 8.8x | 25.2x | 57.6% | 32.7% | |
| PLTR | Palantir Technologies Inc. | 66.9x | 63.2x | 159.9x | 32.6% | 46.2% | |
| PANW | Palo Alto Networks Inc. | 52.4x | 17.0x | 107.7x | 16.3% | 15.5% |
