Everpure, Inc

Everpure, Inc

PSTGยทNYSE

$67.79

+4.5%
TechnologyComputer Hardware

Pure Storage, Inc. provides data storage technologies, products, and services in the United States and internationally. The company's Purity software is shared across its products and provides enterprise-class data services, such as data reduction, data protection, and encryption, as well as storage protocols, including block, file, and object. Its products portfolio includes FlashArray for block-oriented storage, addressing databases, applications, virtual machines, and other traditional workloads; FlashArray//XL; and FlashArray//C, an all-QLC flash array. The company also provides FlashBlade, a solution for unstructured data workloads of various types; FlashStack that combines compute, network, and storage to provide an infrastructure platform; FlashRecover, an all-flash modern data-protection solution; and AIRI, a full-stack AI-ready infrastructure. In addition, it offers evergreen storage subscription, Pure as-a-Service, and Cloud Block Store, as well as Portworx a cloud-native Kubernetes data management solution It also offers technical and professional, training and education, and certification services. The company sells its products and subscription services through direct sales force and channel partners. The company was formerly known as OS76, Inc. and changed its name to Pure Storage, Inc. in January 2010. Pure Storage, Inc. was incorporated in 2009 and is headquartered in Mountain View, California.

At a Glance

Live Snapshot
Market Cap$22.40B
EPS0.4900
P/E Ratio138.35
Earnings Date05/26/2026
Everpure, Inc

Everpure, Inc Fair Value Envelope

PSTG ยท NYSE

Our analysis suggests that PSTG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $67.79, this represents a potential HIDDEN relative to our calculated worth for Everpure, Inc.

Intrinsic Value
Current Price: $67.79

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$12.1B
+ Cash & Equivalents$854.9M
Firm Value$12.9B
- Debt$216.1M
Equity Value$12.7B
/ Shares Outstanding327,091,772B
DCF Value$39
OVERVALUED BY 43%

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
$880.1M
$880.1M
$880.1M
$880.1M
$880.1M
$880.1M
$880.1M
$880.1M
$880.1M
$880.1M
Maintenance CapEx
-$52.9M
-$52.9M
-$52.9M
-$52.9M
-$52.9M
-$52.9M
-$52.9M
-$52.9M
-$52.9M
-$52.9M
Owner Earnings
$827.2M
$827.2M
$827.2M
$827.2M
$827.2M
$827.2M
$827.2M
$827.2M
$827.2M
$827.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$765.9M
$709.2M
$656.7M
$608.0M
$563.0M
$521.3M
$482.7M
$446.9M
$413.8M
$383.2M
Terminal Value represents 54.0% of Enterprise Value