US · ESTC
Elastic N.V.
- Sector
- Technology · Software - Application
- Headquarters
- Mountain View, CA 94040
- Website
- elastic.co
Price · as of 2025-04-30
$48.61
Market cap 5.49B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $73.35 | +50.89% |
| Intrinsic Value(DCF) | $106.64 | +119.38% |
| Graham-Dodd Method(GD) | $0.65 | -98.66% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $78.49 | $63.61 | $8,833.99 | $0.00 | $0.00 |
| 2020 | $95.23 | $66.40 | $5,009.32 | $0.00 | $0.00 |
| 2021 | $150.34 | $102.68 | $1,823.04 | $0.00 | $0.00 |
| 2022 | $78.89 | $68.49 | $1,448.03 | $0.00 | $0.00 |
| 2023 | $64.32 | $52.53 | $508.43 | $0.00 | $0.00 |
| 2024 | $114.87 | $89.08 | $236.68 | $7.30 | $16.06 |
| 2025 | $84.27 | $73.35 | $119.24 | $0.65 | $0.00 |
AI valuation
Our deep-learning model estimates Elastic N.V.'s (ESTC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $73.35
- Current price
- $48.61
- AI upside
- +50.89%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$106.64
+119.38% upside
Graham-Dodd
$0.65
-98.66% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ESTC | Elastic N.V. | $48.61 | 5.49B | +51% | +119% | -99% | — | -80.80 | 9.42 | 5.89 | 1310.65 | — | 14.65 | 74.39% | -3.70% | -7.29% | -12.98% | -29.49% | -4.47% | 0.64 | -2.17 | 1.92 | 1.76 | -21.89 | -27627.00% | 1704.00% | 8018.00% | 3.00% | 0.26 | 140.59% | 0.00% | 0.00% | 2.13% | -144.45 | 30.30 | 5.35 | 3.48 |
| APPF | AppFolio, Inc. | $177.76 | 6.4B | -22% | +161% | -82% | -40% | 46.15 | 11.99 | 6.84 | 34.41 | — | 16.42 | 61.30% | 16.08% | 14.82% | 26.54% | 41.47% | 20.89% | 0.13 | — | 3.20 | 2.95 | -0.19 | -3009.00% | 1972.00% | 2837.00% | 3.67% | 2.27 | 74.08% | 0.00% | 0.00% | 3.44% | 41.36 | 26.47 | 6.65 | 24.96 |
| DAY | Dayforce Inc | $69.86 | 11.18B | -16% | -66% | -97% | -96% | 483.16 | 3.43 | 4.97 | 32.63 | — | 428.69 | 46.14% | 5.91% | 1.03% | 0.73% | 1.60% | 0.20% | 0.48 | 2.56 | 1.13 | 0.16 | 2.27 | -6857.00% | 1627.00% | 6318.00% | 1.96% | 0.05 | 5.47% | 0.00% | 0.00% | 0.64% | 90.28 | 54.80 | 5.34 | 1.07 |
| IDCC | InterDigital, Inc. | $366.53 | 9.44B | -46% | -52% | -77% | -81% | 24.03 | 8.87 | 11.72 | 15.41 | — | 12.89 | 80.30% | 55.26% | 48.76% | 41.53% | 105.93% | 20.85% | 0.46 | 11.53 | 1.84 | 1.74 | -0.40 | -224.00% | -397.00% | 9895.00% | 5.41% | 0.72 | 140.25% | 0.62% | 14.90% | 3.68% | 19.60 | 17.09 | 10.83 | 9.03 |
| MNDY | monday.com Ltd. | $72.64 | 3.74B | +117% | +629% | -51% | +7% | 30.75 | 2.93 | 2.96 | 31.42 | 11.77 | 2.93 | 89.20% | -0.14% | 9.64% | 10.43% | 0.81% | 6.26% | 0.25 | — | 2.50 | 2.37 | -16.29 | 26129.00% | 2675.00% | 590.00% | 8.58% | 0.47 | -144.96% | 0.00% | 0.00% | 3.70% | -1314.51 | 7.33 | 1.87 | 3.45 |
| NICE | NICE Ltd. | $116.25 | 7.18B | +55% | -31% | -38% | +39% | 11.76 | 1.87 | 2.44 | 7.69 | 26.58 | 8.55 | 66.41% | 22.23% | 20.78% | 16.53% | 18.65% | 11.86% | 0.04 | — | 1.55 | 1.30 | -0.24 | 4423.00% | 854.00% | -405.00% | 9.69% | 0.81 | 22.85% | 0.00% | 0.00% | 10.89% | 10.61 | 9.96 | 2.36 | 4.66 |
| OTEX | Open Text Corporation | $24.77 | 6.21B | +111% | -15% | — | -93% | 19.74 | 2.19 | 1.63 | 9.12 | — | -1.55 | 63.50% | 20.16% | 8.43% | 10.73% | 10.15% | 3.12% | 1.69 | 2.83 | 0.80 | 0.73 | 3.55 | -351.00% | -731.00% | -1497.00% | 7.99% | 0.30 | 7.23% | 3.16% | 62.30% | 9.48% | 13.20 | 20.50 | 2.66 | 1.31 |
| PAYC | Paycom Software, Inc. | $125.83 | 6.91B | -23% | -10% | -62% | +8% | 15.79 | 4.13 | 3.49 | 8.69 | — | 4.36 | 78.59% | 27.65% | 22.10% | 27.42% | 29.97% | 6.74% | 0.09 | 166.82 | 1.09 | 0.09 | -0.27 | -942.00% | 895.00% | 1965.00% | 5.70% | 0.13 | 29.45% | 1.18% | 18.70% | 5.73% | 12.24 | 17.01 | 3.38 | 1.74 |
| PCOR | Procore Technologies, Inc… | $55.04 | 8.56B | -3% | -0% | -98% | — | -83.08 | 6.63 | 6.33 | 435.15 | — | 14.37 | 78.44% | -8.90% | -7.62% | -7.90% | -19.55% | -4.64% | 0.09 | -102.14 | 1.32 | 1.26 | -20.42 | -694.00% | 1483.00% | 2151.00% | 2.57% | 0.34 | 35.70% | 0.00% | 0.00% | 1.60% | -65.58 | 35.90 | 5.84 | 4.87 |
| PEGA | Pegasystems Inc. | $43.73 | 7.42B | +86% | -49% | -67% | +26% | 19.37 | 9.68 | 4.36 | 23.62 | 6.74 | 10.81 | 75.86% | 15.07% | 22.54% | 57.32% | 63.19% | 23.14% | 0.10 | 204.75 | 1.33 | 1.23 | -0.44 | 28727.00% | 1661.00% | 4509.00% | 6.44% | 0.68 | 117.86% | 0.20% | 3.90% | 11.57% | 27.63 | 14.82 | 4.16 | 7.59 |
| TTAN | ServiceTitan, Inc. | $72.39 | 6.78B | +27% | -1% | — | — | -17.79 | 2.92 | 5.51 | -28.19 | -9.31 | 11.88 | 64.90% | -29.79% | -30.98% | -18.35% | -18.93% | -14.55% | 0.11 | -14.82 | 3.74 | 3.48 | 1.96 | 19113.00% | 2564.00% | -11833.00% | 0.36% | 0.24 | 1.27% | 0.00% | 0.00% | 9.28% | -17.29 | 257.28 | 5.15 | 7.54 |
About Elastic N.V.
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.
- CEO
- Ashutosh Kulkarni
- Employees
- 3.4K
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($106.64 ÷ $48.61) − 1 = +119.38% (DCF, example).