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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 18.4).

Valuation inputs: P/E 18.4, earnings yield +5.4%, momentum -0.3%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE 0.0%, ROIC 0.0%).

Profitability stack: net margin +21.1%, ROE 0.0%, ROIC 0.0%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +64.2%, momentum -0.3%, net margin +21.1%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

estc

Elastic N.V. Market vs Earnings Trajectory

ESTC ยท NYSE

Loading price and EPS data...

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
3Y-241.0%
5Y-336.0%
10Y-515.0%
3Y+63.0%
5Y+186.0%
10Y+1873.0%
3Y-256.0%
5Y-384.0%
10Y-808.0%
3Y+817.0%
5Y+1350.0%
10Y-2130.0%
3Y+876.0%
5Y+1657.0%
10Y-1999.0%
3Y+58.0%
5Y+223.0%
10Y+1696.0%
Elastic N.V.

Elastic N.V. Profit Bridge

ESTC ยท NYSE
Revenue1.74B
Cost of Goods Sold (416.27M)
Gross Profit1.32B
Operating Expenses (1.36B)
Operating Income-33.48M
Interest Expense (-25.14M)
Other Income/Expense31.18M
Pretax Income-2.30M
Income Tax (-370.07M)
Net Income367.77M
Net Income
367.77M

Profitability Analysis

Gross Margin

76.1%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

-1.9%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

21.1%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

76.07%
Gross Profit Margin
2%
3Y+5.0%
5Y+3.0%
10Y-2.0%
-1.92%
Operating Profit Margin
-48%
3Y-91.0%
5Y-91.0%
10Y-96.0%
21.14%
Net Profit Margin
-390%
3Y-196.0%
5Y-199.0%
10Y-136.0%
0.00%
Return on Equity
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
0.00%
Return on Assets
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
0.00%
Return on Invested Capital
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
ESTC

Elastic N.V. Cash Conversion Engine

ESTC ยท NYSE
Net Income367.77M
Depreciation & Amortization8.41M
Stock-Based Compensation298.44M
Change in Working Capital0.00
Others50.90M
Capital Expenditures-5.09M
Free Cash Flow321.80M

Cash Flow Quality Analysis

FCF Conversion Rate

87.5%

Strong cash conversion. Most reported earnings translate into actual cash flow, suggesting solid fundamentals.

CapEx Intensity

1.6%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+22.9%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$0.00

Neutral working capital impact. Changes in current assets and liabilities balanced out.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

estc

Elastic N.V. Funding & Solvency Profile

ESTC ยท NYSE
Cash & Cash Equivalents768.73M
Net Receivables464.41M
Inventory0.00
Other Current Assets188.59M
Total Current Assets2 B
Property, Plant & Equipment27.23M
Goodwill & Intangible Assets369.50M
Long-Term Investments0.00
Other Non-Current Assets165.40M
Total Non-Current Assets193 M
Total Assets
3.15B

Financial Health Analysis

Current Ratio

1.68x

Strong liquidity. The company has adequate resources to meet short-term liabilities.

Debt-to-Equity Ratio

1.47x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

818 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

64% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

estc

Elastic N.V. Street Expectations Map

ESTC ยท NYSE

Wall Street analysts project that ESTC stock may see slight declines over the coming 12 months. The consensus 1-year price target stands at 62.88, with estimates ranging from a low of 49.00 to a high of 85.00.

Lowest Target
49.00
-23.57%
Consensus Target
62.88
-1.92%
Highest Target
85.00
32.58%

The consensus 1-year price target stands at 62.88, with estimates ranging from a low of 49.00 to a high of 85.00.

Analyst Consensus Analysis

Upside Potential

-1.9%

Fair value territory. Stock trading near consensus target suggests limited near-term catalysts. Focus on fundamental developments.

Analyst Agreement

57.3% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Risk-Reward Profile

1.38x

Balanced risk-reward. Upside and downside potential relatively symmetric. Suitable for moderate risk tolerance with conviction in thesis.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

estc

Elastic N.V. Insider Positioning

ESTC ยท NYSE

During the last 12 months, insiders have purchased $284K and sold $22.23M worth of ESTC shares, resulting in $21.95M of net selling activity.

3 Months

Bought

0

0.00

Sold

38.2K

2.00M

Net Activity

-2.0M

-$2.00M

3-6 Months

Bought

0

0.00

Sold

54.2K

4.07M

Net Activity

-4.1M

-$4.07M

6-9 Months

Bought

4.0K

284.16K

Sold

60.2K

5.33M

Net Activity

-5.0M

-$5.05M

9-12 Months

Bought

0

0.00

Sold

125.5K

10.83M

Net Activity

-10.8M

-$10.83M

Top Buyers

1
APRI

Auvil Paul R. Iii

Director

4.0K sharesโ€ข1 transactions

$284K

Top Sellers

1
KA

Kulkarni Ashutosh

Director, Officer: Chief Executive Officer

112.3K sharesโ€ข8 transactions

$8.90M

2
BS

Banon Shay

Director, Officer: Chief Technology Officer

53.7K sharesโ€ข8 transactions

$4.47M

3
DME

Dodds Mark Eugene

Officer: Chief Revenue Officer

33.3K sharesโ€ข7 transactions

$2.64M

4
EK

Exner Ken

Officer: Chief Product Officer

31.0K sharesโ€ข5 transactions

$2.49M

5
HC

Herzog Carolyn

Officer: Chief Legal Officer

25.9K sharesโ€ข5 transactions

$2.06M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $21.95M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.01:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$2.00M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 1 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

No Dividend Yield Data

ESTC has not reported any dividend yield values in the available annual periods.

ย 

estc Dividend History

ESTC
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%