US · OS
OneStream, Inc. Class A Common Stock
- Sector
- Technology · Software - Application
- Headquarters
- Birmingham, DE
- Website
- onestream.com
Price · as of 2025-12-31
—
Market cap 6.29B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.62 | — |
| Intrinsic Value(DCF) | $59.12 | — |
| Graham-Dodd Method(GD) | $1.32 | — |
| 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 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $0.00 | $0.00 | |||
| 2024 | $23.33 | $34.50 | $44.89 | $0.00 | $0.00 |
| 2025 | $23.68 | $40.62 | $96.11 | $1.32 | $0.00 |
AI valuation
Our deep-learning model estimates OneStream, Inc. Class A Common Stock's (OS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.62
- Current price
- —
- AI upside
- —
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
$59.12
— upside
Graham-Dodd
$1.32
— 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 |
| OS | OneStream, Inc. Class A C… | $23.59 | 6.29B | +72% | +151% | -94% | — | -85.74 | 8.55 | 7.16 | -58.96 | — | 8.81 | 68.66% | -15.75% | -8.36% | -11.29% | 60.48% | -5.44% | 0.03 | — | 2.31 | 2.19 | 11.01 | -7760.00% | 2299.00% | 6338.00% | 2.22% | 0.24 | -61.01% | 0.00% | 0.00% | 3.55% | -38.33 | 38.00 | 6.04 | 6.45 |
| ASAN | Asana, Inc. | $7.10 | 1.68B | +372% | -12% | — | — | -13.96 | 15.68 | 4.93 | -14.68 | — | 15.68 | 89.34% | -36.85% | -35.30% | -92.26% | -468.61% | -27.58% | 1.18 | -72.42 | 1.44 | 1.33 | -0.36 | -513.00% | 1094.00% | -13009.00% | 0.26% | 0.04 | 16.44% | 0.00% | 0.00% | 2.20% | -12.63 | 360.17 | 4.66 | 0.43 |
| BTDR | Bitdeer Technologies Grou… | $7.70 | 1.58B | +1,558% | -29% | +228% | +1,426% | 5.43 | 0.41 | 0.57 | 4.82 | — | 0.48 | 9.83% | 25.75% | 10.58% | 11.46% | 15.38% | 3.01% | 1.37 | 1.80 | 0.91 | 0.23 | 3.58 | -10642.00% | 7733.00% | 16777.00% | -562.91% | -1.14 | -208.62% | 0.00% | 0.00% | 18.24% | 8.57 | -0.68 | 2.21 | 0.17 |
| CALX | Calix, Inc. | $51.77 | 3.43B | +31% | +110% | -76% | -86% | 198.44 | 4.13 | 3.55 | 61.42 | — | 4.78 | 56.83% | 2.10% | 1.79% | 2.18% | 2.22% | 1.79% | 0.03 | — | 4.24 | 2.99 | -2.27 | -15778.00% | 2026.00% | 12945.00% | 3.26% | 0.83 | 23.37% | 0.00% | 0.00% | 4.96% | 151.80 | 27.58 | 3.19 | 11.80 |
| CLSK | CleanSpark, Inc. | $9.95 | 2.54B | +735% | +507% | +32% | +1,274% | 10.62 | 1.78 | 5.05 | 4.83 | — | 1.90 | 41.61% | 41.62% | 47.56% | 18.52% | 17.65% | 14.16% | 0.38 | 28.14 | 4.18 | 4.13 | 1.02 | -26232.00% | 10221.00% | -155.00% | -26.46% | -1.46 | -62.74% | 0.28% | 2.90% | 4.02% | 11.55 | -3.60 | 4.81 | 3.20 |
| CWAN | Clearwater Analytics Hold… | $23.39 | 6.88B | +74% | +20% | -91% | — | -164.51 | 3.16 | 8.73 | 63.15 | — | 99.60 | 67.29% | 3.84% | -5.31% | -2.56% | 1.25% | -1.85% | 0.44 | 0.62 | 1.83 | 1.63 | 6.97 | -10833.00% | 6188.00% | 13796.00% | 2.57% | 1.09 | 9.03% | 0.00% | 0.00% | 0.28% | 255.49 | 43.66 | 9.81 | 4.27 |
| DGNX | Diginex Limited | $0.63 | 132.92M | +10,872% | — | — | — | -189.31 | 216.51 | 483.61 | -210.38 | -134.35 | 216.51 | 100.00% | -406.93% | -255.46% | 56.50% | 119.70% | -144.45% | 0.05 | -20.25 | 3.79 | 3.28 | 0.61 | 14091.00% | 5703.00% | 3098.00% | -0.78% | -4.87 | 110.58% | 0.00% | 0.00% | 1.05% | -118.50 | -128.27 | 482.20 | 324.24 |
| NAVN | Navan, Inc. | $9.74 | 2.27B | — | — | — | — | — | — | — | — | — | — | 63.79% | -20.05% | -33.73% | -108.63% | -21.28% | -16.84% | 5.89 | -1.42 | 1.53 | 1.46 | -5.19 | -4552.00% | 3346.00% | -6921.00% | — | -0.11 | -10.16% | — | 0.00% | — | — | — | — | — |
| PTRN | Pattern Group Inc. Series… | $10.53 | 1.63B | — | — | -62% | +44% | — | — | — | — | — | — | 43.50% | 4.85% | 3.78% | 19.60% | 29.56% | 11.75% | 0.08 | 889.61 | 2.17 | 1.10 | -1.37 | -112500.00% | 3145.00% | 8495.00% | — | 0.27 | 22.75% | — | 0.00% | — | — | — | — | — |
| VIA | Via Transportation, Inc. | $17.18 | 1.33B | +110% | -57% | — | — | -15125.00 | 2321.77 | 3355.60 | -21400.82 | — | 3649.07 | 38.85% | -17.64% | -22.19% | 53.63% | -30.77% | -17.19% | 0.05 | -10.43 | 4.98 | 4.80 | 5.03 | -9990.00% | 2864.00% | -5628.00% | 0.00% | -0.33 | -13.07% | 0.00% | 0.00% | 0.11% | -19018.45 | -44790.29 | 3354.81 | 8298.55 |
| WK | Workiva Inc. | $61.58 | 3.46B | +1% | +37% | — | — | -131.77 | -634.36 | 3.90 | 2488.59 | — | -14.74 | 78.47% | -4.80% | -2.96% | 111.07% | 55.10% | -1.83% | -148.61 | -3.32 | 1.57 | 1.44 | 346.93 | -5253.00% | 1975.00% | 6018.00% | 4.00% | 0.19 | -179.14% | 0.00% | 0.00% | 2.73% | -79.28 | 24.38 | 3.80 | 1.53 |
About OneStream, Inc. Class A Common Stock
OneStream, Inc. delivers a unified, AI-enabled, and extensible software platform in the United States and internationally. The company's Digital Finance Cloud platform provides solutions that include financial close and consolidation that streamlines financial processes with capabilities to automate tasks and manage the complexity and standards of financial reporting and consolidation; financial and operational planning and analysis that enables financial and operational planning, budgeting, forecasting, and results analysis for individual business functions and the synchronization of plans across the entire organization; and financial and operational reporting that provides end-to-end visibility of analytics and key metrics to various stakeholders, including executives, finance professionals, line-of-business leaders, and other business partners. Its customers include enterprises, mid-market organizations, and government entities. OneStream, Inc. was founded in 2012 and is headquartered in Birmingham, Michigan.
- CEO
- Thomas Shea
- Employees
- 1.5K
- Beta
- 2.05
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($59.12 ÷ —) − 1 = — (DCF, example).