← Scroll for more →
Elastic N.V. (ESTC)
Services-Prepackaged Software
Latest Price
$103.30
TTM P/E
29.51
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
12.35
P/B Ratio
8.36
Valuation metrics
adjust assumptions →EPS: $3.43
Book value / share: $12.19
Formula: √(22.5 × EPS × BVPS)
Graham Number
$30.67
68% downside
Base FCF: $145M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$110.87
+14% upside
EPS: $3.43
Target P/E: 28×
Formula: EPS × P/E
P/E Fair Value
$96.04
1% downside