Elastic N.V. (ESTC)
Services-Prepackaged Software · Technology · $7.2B
Intrinsic Value (Consensus)
$45.23
Current Price
$68.60
Margin of Safety
-34.1%
34.1% Above Intrinsic Value
Value: $45
Price: $69
Valuation Model Estimates
Current Price: $68.60
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance