SAIL - NASDAQ
SailPoint, Inc.
$18.38
-7.4%SailPoint, Inc. provides solutions to enable various identity security for the enterprise in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. Its solutions address various types of systems and identities, including data and applications, employee identities, non-employee identities, and machine identities, as well as enable smarter access decisions, improve business processes, and provide deeper understanding of identity and access. The company offers Identity Security Cloud, a SaaS-based cloud solution to manage and secure access to critical data and applications for enterprise identities; and IdentityIQ, a customer-hosted identity security solution. The company was founded in 2005 and is based in Austin, Texas.
At a Glance
Live SnapshotSailPoint, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $141.2M | $282.3M | $564.6M | $1.1B | $2.3B | $4.5B | $9.0B | $18.1B | $36.1B | $72.3B |
| Maintenance CapEx | -$7.5M | -$15.1M | -$30.1M | -$60.3M | -$120.5M | -$241.0M | -$482.0M | -$964.1M | -$1.9B | -$3.9B |
| Owner Earnings | $133.6M | $267.3M | $534.5M | $1.1B | $2.1B | $4.3B | $8.6B | $17.1B | $34.2B | $68.4B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $123.7M | $229.1M | $424.3M | $785.8M | $1.5B | $2.7B | $5.0B | $9.2B | $17.1B | $31.7B |
Related Guides
Continue your SAIL research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.