image
Technology - Software - Application - NYSE - US
$ 76.39
-2.83 %
$ 7.98 B
Market Cap
-57.76
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one ESTC stock under the worst case scenario is HIDDEN Compared to the current market price of 76.4 USD, Elastic N.V. is HIDDEN

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one ESTC stock under the base case scenario is HIDDEN Compared to the current market price of 76.4 USD, Elastic N.V. is HIDDEN

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one ESTC stock under the best case scenario is HIDDEN Compared to the current market price of 76.4 USD, Elastic N.V. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ESTC

image
$120.0$120.0$115.0$115.0$110.0$110.0$105.0$105.0$100.0$100.0$95.0$95.0$90.0$90.0$85.0$85.0$80.0$80.0$75.0$75.0$70.0$70.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
1.27 B REVENUE
18.55%
-130 M OPERATING INCOME
30.86%
61.7 M NET INCOME
126.13%
149 M OPERATING CASH FLOW
317.14%
-288 M INVESTING CASH FLOW
-5.50%
40.1 M FINANCING CASH FLOW
129.26%
382 M REVENUE
4.58%
-4.64 M OPERATING INCOME
-4.79%
-17.1 M NET INCOME
32.98%
88.1 M OPERATING CASH FLOW
129.46%
-159 M INVESTING CASH FLOW
-1111.35%
1.49 M FINANCING CASH FLOW
-87.87%
Balance Sheet Elastic N.V.
image
Current Assets 1.53 B
Cash & Short-Term Investments 1.08 B
Receivables 323 M
Other Current Assets 123 M
Non-Current Assets 712 M
Long-Term Investments 461 K
PP&E 26 M
Other Non-Current Assets 685 M
48.36 %14.40 %5.51 %30.56 %Total Assets$2.2b
Current Liabilities 871 M
Accounts Payable 26.1 M
Short-Term Debt 24.4 M
Other Current Liabilities 821 M
Non-Current Liabilities 633 M
Long-Term Debt 582 M
Other Non-Current Liabilities 51.8 M
54.55 %38.65 %3.44 %Total Liabilities$1.5b
EFFICIENCY
Earnings Waterfall Elastic N.V.
image
Revenue 1.27 B
Cost Of Revenue 330 M
Gross Profit 937 M
Operating Expenses 1.07 B
Operating Income -130 M
Other Expenses -192 M
Net Income 61.7 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m00(200m)(200m)1b(330m)937m(1b)(130m)192m62mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
73.95% GROSS MARGIN
73.95%
-10.25% OPERATING MARGIN
-10.25%
4.87% NET MARGIN
4.87%
8.36% ROE
8.36%
2.75% ROA
2.75%
4.68% ROIC
4.68%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Elastic N.V.
image
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)20182018201920192020202020212021202220222023202320242024
Net Income 61.7 M
Depreciation & Amortization 18 M
Capital Expenditures -3.45 M
Stock-Based Compensation 239 M
Change in Working Capital -36.6 M
Others 121 M
Free Cash Flow 145 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Elastic N.V.
image
Wall Street analysts predict an average 1-year price target for ESTC of $114 , with forecasts ranging from a low of $43 to a high of $135 .
ESTC Lowest Price Target Wall Street Target
43 USD -43.71%
ESTC Average Price Target Wall Street Target
114 USD 49.15%
ESTC Highest Price Target Wall Street Target
135 USD 76.72%
Price
Max Price Target
Min Price Target
Average Price Target
140140130130120120110110100100909080807070606050504040Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 15
6. Ownership
Insider Ownership Elastic N.V.
image
Sold
0-3 MONTHS
25.4 M USD 5
3-6 MONTHS
307 M USD 7
6-9 MONTHS
2.98 M USD 6
9-12 MONTHS
51.3 M USD 6
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
1.48 M USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
DDOG vs. ESTC: Which Cloud Observability Stock is the Better Buy? Datadog DDOG and Elastic ESTC are at the forefront of the observability market, helping businesses navigate the growing complexity of modern IT environments. As companies accelerate digital transformation, the surge in cloud-native applications is driving unprecedented data growth, and with it, the need for real-time insights. zacks.com - 2 weeks ago
Elastic N.V. Sued for Securities Law Violations - Contact Levi & Korsinsky Before April 14, 2025 to Discuss Your Rights - ESTC NEW YORK, NY / ACCESS Newswire / April 14, 2025 / If you suffered a loss on your Elastic N.V. (NYSE:ESTC) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/elastic-n-v-lawsuit-submission-form?prid=143017&wire=1 or contact Joseph E. accessnewswire.com - 2 weeks ago
ESTC INVESTOR ALERT: Bronstein, Gewirtz & Grossman LLC Announces that Elastic N.V. Investors with Substantial Losses Have Opportunity to Lead Class Action Lawsuit NEW YORK, April 14, 2025 (GLOBE NEWSWIRE) -- Attorney Advertising--Bronstein, Gewirtz & Grossman, LLC, a nationally recognized law firm, notifies investors that a class action lawsuit has been filed against Elastic N.V. (“Elastic” or “the Company”) (NYSE: ESTC) and certain of its officers. globenewswire.com - 2 weeks ago
Levi & Korsinsky Reminds Elastic Investors of the Pending Class Action Lawsuit with a Lead Plaintiff Deadline of April 14, 2025 - ESTC NEW YORK, NY / ACCESS Newswire / April 14, 2025 / If you suffered a loss on your Elastic N.V. (NYSE:ESTC) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/elastic-n-v-lawsuit-submission-form?prid=142982&wire=1 or contact Joseph E. accessnewswire.com - 2 weeks ago
ESTC DEADLINE NOTICE: ROSEN, LEADING INVESTOR COUNSEL, Encourages Elastic N.V. Investors to Secure Counsel Before Important April 14 Deadline in Securities Class Action - ESTC NEW YORK, NY / ACCESS Newswire / April 14, 2025 / WHY: Rosen Law Firm, a global investor rights law firm, reminds purchasers of securities of Elastic N.V. (NYSE:ESTC) between May 31, 2024 and August 29, 2024, both dates inclusive (the "Class Period"), of the important April 14, 2025 lead plaintiff deadline. accessnewswire.com - 2 weeks ago
ESTC Investors Have Opportunity to Join Elastic N.V. Fraud Investigation with the Schall Law Firm LOS ANGELES--(BUSINESS WIRE)--ESTC Investors Have Opportunity to Join Elastic N.V. Fraud Investigation with the Schall Law Firm. businesswire.com - 2 weeks ago
ESTC LAWSUIT ALERT: Levi & Korsinsky Notifies Elastic N.V. Investors of a Class Action Lawsuit and Upcoming Deadline NEW YORK, NY / ACCESS Newswire / April 14, 2025 / If you suffered a loss on your Elastic N.V. (NYSE:ESTC) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/elastic-n-v-lawsuit-submission-form?prid=142961&wire=1 or contact Joseph E. accessnewswire.com - 2 weeks ago
Levi & Korsinsky Reminds Shareholders of a Lead Plaintiff Deadline of April 14, 2025 in Elastic Lawsuit - ESTC NEW YORK, NY / ACCESS Newswire / April 14, 2025 / If you suffered a loss on your Elastic N.V. (NYSE:ESTC) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/elastic-n-v-lawsuit-submission-form?prid=142924&wire=1 or contact Joseph E. accessnewswire.com - 2 weeks ago
ESTC Investors Are Reminded of Opportunity to Lead Elastic N.V. Securities Fraud Lawsuit with the Schall Law Firm LOS ANGELES , April 14, 2025 /PRNewswire/ --   The Schall Law Firm , a national shareholder rights litigation firm, reminds investors of a class action lawsuit against Elastic N.V. ("Elastic" or "the Company") (NYSE: ESTC) for violations of §§10(b) and 20(a) of the Securities Exchange Act of 1934 and Rule 10b-5 promulgated thereunder by the U.S. Securities and Exchange Commission. prnewswire.com - 2 weeks ago
Levi & Korsinsky Notifies Shareholders of Elastic N.V. (ESTC) of a Class Action Lawsuit and an Upcoming Deadline NEW YORK, NY / ACCESS Newswire / April 14, 2025 / If you suffered a loss on your Elastic N.V. (NYSE:ESTC) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/elastic-n-v-lawsuit-submission-form?prid=142846&wire=1 or contact Joseph E. accessnewswire.com - 2 weeks ago
FINAL REMINDER ESTC DEADLINE: Bronstein, Gewirtz & Grossman LLC Alerts Elastic N.V. Investors to Participate in the Class Action Lawsuit NEW YORK, NY / ACCESS Newswire / April 14, 2025 / Bronstein, Gewirtz & Grossman, LLC, a nationally recognized law firm, notifies investors that a class action lawsuit has been filed against Elastic N.V. ("Elastic" or "the Company") (NYSE:ESTC) and certain of its officers. accessnewswire.com - 2 weeks ago
Levi & Korsinsky Reminds Shareholders of a Lead Plaintiff Deadline of April 14, 2025 in Elastic Lawsuit - ESTC NEW YORK, NY / ACCESS Newswire / April 13, 2025 / If you suffered a loss on your Elastic N.V. (NYSE:ESTC) investment and want to learn about a potential recovery under the federal securities laws, follow the link below for more information: https://zlk.com/pslra-1/elastic-n-v-lawsuit-submission-form?prid=142791&wire=1 or contact Joseph E. accessnewswire.com - 2 weeks ago
8. Profile Summary

Elastic N.V. ESTC

image
COUNTRY US
INDUSTRY Software - Application
MARKET CAP $ 7.98 B
Dividend Yield 0.00%
Description 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.
Contact 800 West El Camino Real, Mountain View, CA, 94040 https://www.elastic.co
IPO Date Oct. 5, 2018
Employees 3403
Officers Mr. Steven Schuurman CBDO Co-Founder & Independent Non-Executive Director Mr. Shay Banon Co-Founder, Chief Technology Officer & Executive Director Mr. Navam Welihinda Chief Financial Officer, Principal Financial & Accounting Officer. Mr. Anthony Luscri Vice President of Investor Relations Ms. Carolyn Herzog Chief Legal Officer & Corporate Secretary Mr. Simon Willnauer Founder Mr. Ken Exner Chief Product Officer Mr. Ashutosh Kulkarni Chief Executive Officer & Executive Director Mr. Mark Dodds Chief Revenue Officer Mr. Uri Boness Founder