Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
MDB trades against a final fair-value range of $192.74-$376.50, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
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 compensationStock-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., GAAP profitability remains elusive and terminal EV/RevenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. multiples compress heavily.
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 operating margin.
Market abandons EV/Revenue anchoring for pre-profit software, applying mature PEG multiples.
| 項目 | 2023-01-31 | 2024-01-31 | 2025-01-31 | 2026-01-31 | Trend |
|---|---|---|---|---|---|
| 売上高 | $1.28B | $1.68B+31.3% | $2.01B+19.6% | $2.46B+22.4% | +24.3% |
| 売上総利益 | $934.7M | $1.26B | $1.47B | $1.77B | +23.7% |
| 営業利益 | $-346.7M | $-233.7M | $-216.1M | $-137.0M | — |
| 純利益 | $-345.4M | $-176.6M | $-129.1M | $-71.2M | — |
| EPS (希薄化後) | $-5.03 | $-2.48 | $-1.73 | $-0.88 | — |
| EBITDA | $-294.3M | $-122.0M | $-96.5M | $-15.2M | — |
| 研究開発 | $421.7M | $515.9M | $596.8M | $716.3M | +19.3% |
| 販管費 | $859.7M | $976.3M | $1.09B | $1.19B | +11.4% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
