Skip to content
StockMarketAgent
Direct answer
ESTC trades against a final fair-value range of $79.75-$165.72, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $79.8, high $166, with mid-point at $118.
Stock analysis

ESTC Elastic N.V. fair value $118–$166

ESTC
By StockMarketAgent.AI team· supervised by
분석일: 2026-05-10다음 업데이트: 2026-08-10Methodology v2.4Archetype: Pre-profitNYSE · Information Technology
View archive
주가
$52.25
▲ +65.96 (+126.24%)
공정 가치
$118
$118–$166
등급
적극 매수
confidence 73/100
상승 여력
+126.2%
upside to fair value
안전 마진
$100.48
buy below · 15%
시가총액
$5.4B
P/E fwd 18.4
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • Composite fair value $118 with high case $166.
  • Implied upside of 126.2% to fair value.
  • Moat 6.5/10 · confidence 73/100 · Pre-profit.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$118
Margin of safety
+55.8%
Confidence
73/100
Moat
6.5/10

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

$52.25Price
FV $118.21
High $165.72

ESTC trades against a final fair-value range of $79.75-$165.72, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs in core
    High switching costs in core enterprise search and observability.
  • Growing footprint in generative AI
    Growing footprint in generative AI vector search.
  • Cycle upside
    Generative AI drives massive vector database adoption. Cloud migration and IT consolidation favor platforms offering unified observability and security.

§2 베어 케이스

A severe IT spending contraction paired with aggressive discounting by native cloud providers tests Elastic's pricing power. If top-line growth decelerates below 10% before operating leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA. kicks in, the current 8x EV/Revenue multiple will violently compress.

이 논제가 무너지는 경로

Cloud Provider Commoditization

· Low

Native cloud providers bundle vector search and observability natively at zero marginal cost, destroying top-line growth.

FV impact
Severe

Datadog Consolidation

· Medium

Enterprise IT consolidates entirely on Datadog or Splunk for observability, crowding out Elastic's premium offerings.

FV impact
Moderate

Perpetual Unprofitability

· High

SBC and R&D spend required to compete remain elevated indefinitely, preventing transition to structural profitability.

FV impact
High
모니터링할 조기 경보 신호
지표현재트리거 임계값
Revenue growth decelerating below 15% YoY.MonitorDeterioration versus the report thesis
Gross margin compressing below 70%.MonitorDeterioration versus the report thesis
SBC as a percentage of revenue expanding.MonitorDeterioration versus the report thesis
Major enterprise logo churn to Datadog or native cloud tools.MonitorDeterioration versus the report thesis
Vector search adoption stalling in favor of standalone DBs.MonitorDeterioration versus the report thesis

§3 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-04-302023-04-302024-04-302025-04-30Trend
매출$862.4M$1.07B$1.27B$1.48B+19.8%
매출총이익$630.2M$772.4M$937.2M$1.10B+20.5%
영업이익$-173.7M$-187.9M$-125.0M$-54.7M
순이익$-203.8M$-236.2M$61.7M$-108.1M
EPS (희석)$-2.20$-2.47$0.59$-1.04
EBITDA$-157.3M$-171.5M$-78.6M$6.1M
R&D$273.8M$313.5M$342.0M$365.8M+10.1%
판관비$530.1M$646.8M$720.3M$792.4M+14.3%

품질 점수

Piotroski F-스코어
6 / 9
0–9 품질 종합
Altman Z-스코어
2.35
파산 위험 (>3 안전)
Beneish M-스코어
-3.02
이익 조작 위험
OCF / 순이익
-2.46
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
-0.0%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
FAQ

ESTC — frequently asked questions

  1. Based on our latest analysis, ESTC looks meaningfully undervalued. The current price is $52.3 versus a composite fair-value midpoint of $118 (range $79.8–$166), which implies roughly 126.2% upside to the midpoint.
Related coverage

Names readers of ESTC also follow

Same archetype: pre-profit
Same sector: Information Technology