Elastic N.V. (ESTC)
Services-Prepackaged Software · Technology · $6.3B
Intrinsic Value (Consensus)
$45.23
Current Price
$60.11
Margin of Safety
-24.8%
24.8% Above Intrinsic Value
Value: $45
Price: $60
Valuation Model Estimates
Current Price: $60.11
DCF (Discounted Cash Flow)
$48.34
Graham Number
$30.67
Earnings Power Value
$33.30
Relative Value (P/E)
$68.60
Dividend Discount Model
Not applicable
—
Consensus Value
$45.23
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
69
Profitability
25/25
Strength
22/25
Valuation
9/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 29% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $3.43
- EPS (Forward)
- $3.60
- Book Value
- $12.19
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 28.8%
- Debt/Equity
- 45%
- Revenue Growth
- 17.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance