Elastic N.V.

Elastic N.V.

ESTCยทNYSE

$64.11

-0.30%
TechnologySoftware - Application

Elastic N.V., a search company, delivers technology solutions designed to run in public or private clouds in multi-cloud environments. It primarily offers Elastic Stack, a set of software products that ingest and store data from various sources and formats, as well as perform search, analysis, and visualization. The company's Elastic Stack product portfolio comprises Elasticsearch, a distributed, real-time search and analytics engine, and data store for various types of data, including textual, numerical, geospatial, structured, and unstructured; Kibana, a user interface, management, and configuration interface for the Elastic Stack; Beats, a single-purpose data shippers for sending data from edge machines to Elasticsearch or Logstash; Elastic Agent that offers integrated host protection and central management services; and Logstash, a data processing pipeline for ingesting data into Elasticsearch or other storage systems. It also provides software solutions on the Elastic Stack that address cases, including app search, workplace search, logging, metrics, application performance management, and synthetic monitoring. The company's platform solutions provide new capabilities that helps users to combine the benefits of the Elastic Stack. The company was incorporated in 2012 and is headquartered in Mountain View, California.

At a Glance

Live Snapshot
Market Cap$6.64B
EPS3.4900
P/E Ratio18.37
Earnings Date06/04/2026
Elastic N.V.

Elastic N.V. Fair Value Envelope

ESTC ยท NYSE

Our analysis suggests that ESTC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $64.11, this represents a potential HIDDEN relative to our calculated worth for Elastic N.V..

Intrinsic Value
Current Price: $64.11

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

Present Value$27.3B
+ Cash & Equivalents$727.5M
Firm Value$28.0B
- Debt$595.0M
Equity Value$27.4B
/ Shares Outstanding106,267,817B
DCF Value$258
UNDERVALUED BY 303%

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
$401.8M
$493.8M
$606.9M
$746.0M
$916.9M
$1.1B
$1.4B
$1.7B
$2.1B
$2.6B
Maintenance CapEx
-$1.3M
-$1.5M
-$1.9M
-$2.3M
-$2.9M
-$3.5M
-$4.3M
-$5.3M
-$6.5M
-$8.0M
Owner Earnings
$400.5M
$492.3M
$605.1M
$743.7M
$914.0M
$1.1B
$1.4B
$1.7B
$2.1B
$2.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$370.9M
$422.1M
$480.3M
$546.6M
$622.1M
$707.9M
$805.7M
$916.9M
$1.0B
$1.2B
Terminal Value represents 74.0% of Enterprise Value