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.
The massive valuation gap vs benchmark is comprehensively explained by the mismatch between market-implied hyper-growth expectations and actual mature-compounder structural realities.
Microsoft Displacement: Microsoft aggressively bundles identity solutions into enterprise agreements, freezing Okta's enterprise penetration and forcing price compression.
Okta is the leading independent identity and access management provider. Despite macro headwinds and increased competition, its sticky product ecosystem and critical role in zero-trust architecture offer a durable compounder profile.
Okta is the leading independent identity and access management provider. Despite macro headwinds and increased competition, its sticky product ecosystem and critical role in zero-trust architecture offer a durable compounder profile.
Switching Costs
Network Effects
The massive valuation gap vs benchmark is comprehensively explained by the mismatch between market-implied hyper-growth expectations and actual mature-compounder structural realities.
Sell. Structural overvaluation driven by market mispricing of mature growth fade and extreme SBC dilution.
Okta, Inc. operates as an identity partner in the United States and internationally. It offers Single Sign-on to secure access to cloud and on-premises applications from any device; Adaptive MFA for a risk-based layer of security for an organization's cloud, mobile, and web applications; API Access Management, which enables organizations to secure APIs as systems; Access Gateway, which extends the Okta platform to hybrid IT environments; Okta Device Access, which extends Okta platform's secure access management to the device login experience; Universal Directory for a cloud-based system of record. The company also provides Identity Threat Protection; Identity Security Posture Management for security measures and safeguards digital assets; Okta for AI Agents to discover, register, authenticate, govern, and manage AI Agents; Identity Governance and Administration products, including Lifecycle Management, Okta Workflows, Okta Identity Governance, and Cross App Access; Advanced Server Access for continuous and contextual access management to secure cloud infrastructure; and Okta Privileged Access to reduce risk with unified access and governance management. In addition, it provides Universal Login, a standards-based login infrastructure; Attack Protection Suite to minimize risks associated with identity-targeted attacks; Adaptive MFA; Passwordless, which enables users to login without a password; Machine-to-Machine Tokens for authentication and authorization with NHIs; Private Cloud, a deployment option; Organizations, which support a large number of partners or customers; Extensibility, which enables customers to build customized identity flows; Fine Grained Authorization, which manages complex authorization scenarios; and Auth0 for AI Agents to secure and scale agentic applications. The company was formerly known as Saasure, Inc. Okta, Inc. was incorporated in 2009 and is headquartered in San Francisco, California.
A stress test applying a 10% deceleration in terminal growth and a failure to hit 20% operating margins collapses fair value to sub-$30. The model explicitly penalizes Okta for its heavy stock-based compensation, which remains a massive drag on actual cash returns to shareholders despite GAAP improvements.
Microsoft bundles identity solutions, slowing Okta's enterprise penetration. Elevated SBC dilutes shareholders, and growth decelerates faster than expected, destroying terminal value.
Microsoft aggressively bundles identity solutions into enterprise agreements, freezing Okta's enterprise penetration and forcing price compression.
Stock-based compensation remains structurally high at >18% of while growth decelerates, neutralizing accretion.
投資判断を弱める5つの変化です。
Sustained high equity compensation neutralizes cash flow accretion and severely dilutes equity value, preventing operating leverage improvements from accruing to public equity holders.
現在:5.2% GAAP operating margin for the period ended 2026-01-31
警戒条件Stock-based compensation remains above 15.0% of across any trailing four-quarter period
Switching Costs
Network Effects
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
FCFF DCF remains positive at the base case: base FCFF $290.9M after capex $43.8M, with terminal value at 57.7% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
Consolidation of identity management leads to robust cross-selling of workforce and customer identity solutions, accelerating revenue growth while margins expand significantly.
If revenue growth accelerates >15% and SBC drops <10%, re-evaluate for a base case upgrade. If margins stagnate and MSFT gains share, maintain hard sell.
If revenue growth accelerates >15% and SBC drops <10%, re-evaluate for a base case upgrade. If margins stagnate and MSFT gains share, maintain hard sell.
If revenue growth accelerates >15% and SBC drops <10%, re-evaluate for a base case upgrade. If margins stagnate and MSFT gains share, maintain hard sell.
If revenue growth accelerates >15% and SBC drops <10%, re-evaluate for a base case upgrade. If margins stagnate and MSFT gains share, maintain hard sell.
Warning level: Stock-based compensation remains above 15.0% of revenue across any trailing four-quarter period. Sustained high equity compensation neutralizes cash flow accretion and severely dilutes equity value, preventing operating leverage improvements from accruing to public equity holders.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 売上高 | 2,919,000,000 |
|---|---|
| 売上原価 | 661,000,000 |
| 売上総利益 | 2,258,000,000 |
| 営業費用 | 2,105,000,000 |
| 営業利益 | 153,000,000 |
| 営業外項目および税金 | 82,000,000 |
| 純利益 | 235,000,000 |
| 総資産 | 9,710,000,000 |
|---|---|
| 現金 | 858,000,000 |
| 流動資産 | 3,644,000,000 |
| 負債合計 | 2,711,000,000 |
| 流動負債 | 2,554,000,000 |
| 株主資本 | 6,999,000,000 |
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 | 18.6億 | -6.8億 | -8.2億 | 8600万 | 6300万 | 2300万 | 1.1億 | 6.8億 | — | — | 0 | — | — | — | — | 2.6億 | 23.7億 | -42.1% | — | — | — |
| 2024-01-31 | 22.6億 | -2.3億 | -3.6億 | 5.1億 | 4.9億 | 2400万 | 9900万 | 6.8億 | 0 | — | -9.4億 | — | — | — | — | 3.3億 | 12.7億 | -20.3% | — | 9.2% | — |
| 2025-01-31 | 26.1億 | 1.5億 | 2800万 | 7.5億 | 7.3億 | 2000万 | 9800万 | 5.7億 | 0 | — | -2.8億 | — | — | — | — | 4.1億 | 9.5億 | -2.4% | — | 9.8% | — |
| 2026-01-31 | 29.2億 | 3.6億 | 2.4億 | 8.8億 | 8.6億 | 2100万 | 9600万 | 5.4億 | 7300万 | — | -5.1億 | — | — | — | — | 8.6億 | 4.2億 | 5.2% | — | 9.9% | — |
OKTA trades at 19.8x forward earnings against a peer median of 52.4x; EV/EBITDA of 51.2x against a peer median of 107.7x; 5 peers.
Maturing industry shifts from aggressive land-grab to profitability and margin expansion.
Accelerated cloud migrations and zero-trust security mandates drive robust identity management spending.
IT budget consolidation favors incumbent suite providers over independent solutions.
Maturing industry shifts from aggressive land-grab to profitability and margin expansion.
Zero allocation. Structurally overvalued.
Sell on any strength.
The massive valuation gap vs benchmark is comprehensively explained by the mismatch between market-implied hyper-growth expectations and actual mature-compounder structural realities.
internal valuation cross-checks are fundamentally disconnected from the company's decelerating top-line and near-term operating margin profile.
OKTA is rated Sell at $83.90 versus the reconciled fair value midpoint of $39.30, implying -53.16% upside/downside.
At $83.90, the stock is measured against the final $39.30 midpoint and -53.16% upside/downside, so new capital should respect the report margin-of-safety discipline.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
A paradigm shift in zero-trust architecture or a catastrophic security breach permanently impairs Okta's competitive standing.
Competitive losses to bundled hyperscaler identity suites erode premium pricing power and freeze enterprise account additions, undermining stand-alone identity management expansion.
現在:8.1% net margin for the period ended 2026-01-31
警戒条件Filed loss of three or more Fortune 500 enterprise identity accounts to Microsoft Entra ID over any fiscal year
Growth falling beneath reference levels exposes a severe disconnect with market expectations, triggering steep valuation multiple contraction toward lower-tier software benchmarks.
現在:11.8% for the period ended 2026-01-31
警戒条件Annual revenue growth drops below 8.0% across any fiscal year
Gross margin contraction driven by rising infrastructure overhead directly impairs cash flow generation, reducing funds available to support ongoing security research and corporate operations.
現在:77.4% for the period ended 2026-01-31
警戒条件Gross margin contracts below 72.0% over any fiscal year
Diminished retention reflects decelerating module expansion and increased customer seat downgrades, signaling softening platform stickiness across existing enterprise clients.
現在:Above 110% as of 2026-05-10
警戒条件Dollar-based net retention rate falls below 110.0% across any trailing twelve-month period
| medium |
| Monitor |
| Monitor the threat against the report checkpoints. |
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
Okta matures into a durable but slower-growing compounder. Single-digit revenue growth and heavy SBC dilution cap value creation, driving a massive divergence against market-implied 22% growth.
Warning level: Filed loss of three or more Fortune 500 enterprise identity accounts to Microsoft Entra ID over any fiscal year. Competitive losses to bundled hyperscaler identity suites erode premium pricing power and freeze enterprise account additions, undermining stand-alone identity management expansion.
Warning level: Annual revenue growth drops below 8.0% across any fiscal year. Growth falling beneath reference levels exposes a severe disconnect with market expectations, triggering steep valuation multiple contraction toward lower-tier software benchmarks.
Warning level: Gross margin contracts below 72.0% over any fiscal year. Gross margin contraction driven by rising infrastructure overhead directly impairs cash flow generation, reducing funds available to support ongoing security research and corporate operations.
Warning level: Dollar-based net retention rate falls below 110.0% across any trailing twelve-month period. Diminished retention reflects decelerating module expansion and increased customer seat downgrades, signaling softening platform stickiness across existing enterprise clients.
| マージン |
|---|
| OKTA | Okta Inc. | $14.7B | 19.8x | 5.0x | 51.2x | — | — |
| 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% |
