CRWD trades against a final fair-value range of $91.54-$123.84, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $91.5, high $124, with mid-point at $108.
Stock analysis
CrowdStrike Holdings Inc.CRWD CrowdStrike Holdings Inc. fair value $108–$124
Currently screens above fair value, so patience matters more than entry speed.
Fair value
$108
Margin of safety
-334.6%
Confidence
74/100
Moat
6.5/10
Educational analysis only — not financial advice. Always do your own due diligence.
$468.07Price
FV $107.69
High $123.84
CRWD trades against a final fair-value range of $91.54-$123.84, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
High switching costs associated with
High switching costs associated with deeply embedded endpoint agents.
Network effects from vast threat
Network effects from vast threat intelligence data lake.
Cycle upside
Vendor consolidation favors integrated platforms like Falcon.
§2 กรณีลบ
At current multiples, the stock offers zero margin of safety. A failure to execute flawlessly on top-line growth or margin expansion will trigger a severe multiple contraction.
วิธีที่ธีสิสนี้อาจล้มเหลว
Margin Compression
· High
Fierce competition from Microsoft and PANW forces pricing compression, capping terminal margins below 20%.
FV impact
-30%
SBC Dilution
· Medium
Failure to rein in excessive stock-based compensation (22.7% of revenue) structurally impairs per-share intrinsic value.
FV impact
-20%
Growth Deceleration
· Low
Market saturation in endpoint security causes revenue growth to decelerate sharply below the 20% required by current multiples.
FV impact
-50%
สัญญาณเตือนล่วงหน้าที่ต้องเฝ้าระวัง
ตัวชี้วัด
ปัจจุบัน
เกณฑ์ทริกเกอร์
Net new ARR growth decelerates for two consecutive quarters.
Monitor
Deterioration versus the report thesis
Gross retention dips below 97%.
Monitor
Deterioration versus the report thesis
SBC remains above 20% of revenue without a clear path to the 7.8% industry median.
Monitor
Deterioration versus the report thesis
Operating margins fail to scale towards the 30% terminal target.
Monitor
Deterioration versus the report thesis
Increased discounting observed in enterprise renewals.
Monitor
Deterioration versus the report thesis
§3 ประวัติการเงิน
งบกำไรขาดทุน — หกงวดล่าสุด
รายการ
T−0
T−1
T−2
T−3
T−4
CAGR
ช่วงเวลา
2022-01-31
2023-01-31
2024-01-31
2025-01-31
2026-01-31
Trend
รายได้
$1.45B
$2.24B
$3.06B
$3.95B
$4.81B
+34.9%
กำไรขั้นต้น
$1.07B
$1.64B
$2.30B
$2.96B
$3.59B
+35.4%
กำไรจากการดำเนินงาน
$-142.5M
$-190.1M
$-2.0M
$-120.4M
$-293.3M
—
กำไรสุทธิ
$-234.8M
$-183.2M
$89.3M
$-19.3M
$-162.5M
—
EPS (เจือจาง)
$-1.03
$-0.79
$0.37
$-0.08
—
—
EBITDA
$-66.0M
$-40.8M
$293.8M
$294.8M
$182.5M
—
R&D
$371.3M
$608.4M
$768.5M
$1.08B
$1.38B
+39.0%
SG&A
$839.6M
$1.22B
$1.53B
$2.01B
$2.50B
+31.4%
คะแนนคุณภาพ
Piotroski F-score
4 / 9
คะแนนคุณภาพรวม 0–9
Altman Z-score
11.4
ความเสี่ยงล้มละลาย (>3 ปลอดภัย)
Beneish M-score
-2.95
ความเสี่ยงการบิดเบือนกำไร
OCF / กำไรสุทธิ
-9.92
>1 บ่งบอกคุณภาพกำไรสูง
เกณฑ์คุณภาพบัญชี
Fail
เกณฑ์ปรับตามภาคอุตสาหกรรม
ROIC
34.9%
ผลตอบแทนต่อทุนที่ลงทุน
ส่วนที่ 3
Numbers analysis
กระแสเงินสด
Cash-flow quality is reflected in the OCF / net income, accounting-quality, and ROIC rows above.
การจัดสรรทุน
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
สมาชิกรายบุคคล — §4 เป็นต้นไปอีก 11 ส่วน
อ่านวิเคราะห์เต็มฉบับ — อีก 11 ส่วน
Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.
Based on our latest independent analysis, CRWD looks meaningfully overvalued. The current price is $468 versus a composite fair-value midpoint of $108 (range $91.5–$124), which implies roughly 77.0% downside to the midpoint.
Our composite fair-value range for CRWD is $91.5–$124, with a midpoint of $108. The range is triangulated across multiple valuation models (discounted earnings, forward earnings scenarios, peer multiples, and where applicable owner earnings or reverse DCF) and weighted by reliability for CrowdStrike Holdings Inc.'s archetype.
Our current rating for CRWD is Sell with a confidence score of 74/100. CRWD is rated Sell at $468.07 versus the reconciled fair value midpoint of $107.69, implying -76.99% upside/downside. Confidence is separately disclosed at 74/100. This is independent research for educational purposes, not personalized investment advice.
The top risks our latest report flags for CrowdStrike Holdings Inc. are: Margin Compression; SBC Dilution; Growth Deceleration. The single biggest risk is Margin Compression: Fierce competition from Microsoft and PANW forces pricing compression, capping terminal margins below 20%.
Our current rating for CRWD is Sell, issued with a confidence score of 74/100 and a moat score of 6.5/10. The rating reflects the composite fair-value range ($91.5–$124) versus the current price of $468.
CrowdStrike Holdings Inc. is classified as a pre-profit stock. Archetype determines how every downstream parameter — discount rate, terminal growth, deceleration curve, terminal multiple, scenario probability weights, scorecard weights, and which valuation models are prioritized — is calibrated for CRWD.
