Valuation for CRWD - findataslice
 CrowdStrike Holdings, Inc.
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Jul-312025-Jan-312024-Jan-312022-Oct-312022-Jul-312022-Apr-302022-Jan-312021-Oct-312021-Jul-312021-Apr-302020-Jan-312019-Oct-312019-Jul-312019-Apr-30
Fiscal PeriodQ2-FY2026Q4-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020Q2-FY2020Q1-FY2020
Close Price of Common Stock484.27$490.30$509.23$342.22$255.35$164.65$168.56$227.09$204.70$245.69$251.37$182.55$49.85$58.27$68.28$
Market Cap of Common Stock121,530,045,648$123,042,050,366$126,924,647,646$59,844,081,350$38,424,041,200$39,108,954,080$52,391,025,540$56,054,664,880$56,745,017,910$38,873,657,400$10,243,128,150$0$
Market Cap of Common Stock QoQ%(1.23%)(3.06%)55.75%(1.75%)(25.35%)(1.22%)45.97%279.51%.00%
Market Cap of Common Stock YoY%.00%
Common Shares Outstanding250,955,140249,248,174247,872,000241,865,000234,361,000233,368,000232,018,000230,706,000229,297,000228,152,000225,743,000212,948,000205,479,00048,127,00047,421,00046,829,00045,609,00044,774,000
Common Shares Outstanding QoQ%.69%3.20%.43%.58%.57%.50%1.07%6.01%3.64%.00%(100.00%)1.49%1.26%2.68%1.87%
Common Shares Outstanding YoY%2.48%4.84%11.59%.00%369.06%349.06%338.79%(100.00%)7.49%
Total Revenue TTM3,055,555,000$1,172,693,000$917,761,000$688,179,000$481,413,000$409,759,000$351,019,000$298,612,000$249,824,000$
Total Revenue1,168,952,000$1,451,686,000$580,882,000$535,153,000$487,834,000$380,051,000$337,690,000$302,843,000$152,109,000$125,119,000$108,108,000$96,077,000$80,455,000$66,379,000$55,701,000$47,289,000$
Total Revenue QoQ%149.91%8.55%9.70%12.54%11.51%99.10%21.57%15.74%12.52%19.42%21.21%19.17%17.79%
Total Revenue YoY%203.75%212.36%215.21%89.06%88.49%94.09%103.17%
Gross Margin73.46%77.26%72.76%73.73%74.00%73.25%73.22%74.08%71.46%70.14%70.79%69.53%66.45%66.44%66.65%58.99%
Earnings to Common Shareholders TTM89,327,000$(221,230,000$)(206,280,000$)(200,851,000$)(141,779,000$)(144,631,000$)(151,449,000$)(132,437,000$)(140,077,000$)
Earnings to Common Shareholders(77,675,000$)225,091,000$(54,956,000$)(49,285,000$)(31,523,000$)(50,455,000$)(57,318,000$)(85,049,000$)(28,408,000$)(35,505,000$)(51,889,000$)(25,977,000$)(31,260,000$)(42,323,000$)(32,877,000$)(33,617,000$)
Earnings to Common Shareholders QoQ%509.58%(11.51%)(56.35%)11.97%32.61%(199.38%)19.99%31.58%(99.75%)16.90%26.14%(28.73%)2.20%
Earnings to Common Shareholders YoY%(42.11%)(10.46%)(227.40%)9.12%16.11%(57.83%)22.73%
Profit Margin(6.65%)15.51%(9.46%)(9.21%)(6.46%)(13.28%)(16.97%)(28.08%)(18.68%)(28.38%)(48.00%)(27.04%)(38.85%)(63.76%)(59.02%)(71.09%)
Equity to Common Shareholders3,756,680,000$3,279,494,000$2,303,950,000$1,314,289,000$1,225,419,000$1,102,541,000$1,025,764,000$948,182,000$904,268,000$849,264,000$742,107,000$717,042,000$728,097,000$(485,177,000$)(487,793,000$)(461,353,000$)(433,429,000$)(400,939,000$)
Equity to Common Shareholders QoQ989,661,000$88,870,000$122,878,000$76,777,000$43,914,000$55,004,000$107,157,000$25,065,000$(11,055,000$)1,213,274,000$2,616,000$(26,440,000$)(27,924,000$)(32,490,000$)
Equity to Common Shareholders QoQ%75.30%7.25%11.15%7.49%4.86%6.48%14.44%3.50%(1.52%)250.07%.54%(5.73%)(6.44%)(8.10%)
Equity to Common Shareholders YoY975,544,000$1,278,186,000$231,140,000$176,171,000$1,334,441,000$1,229,900,000$1,178,395,000$1,161,526,000$(84,238,000$)
Equity to Common Shareholders YoY%42.34%124.61%32.24%24.20%275.04%252.14%255.42%267.99%(21.01%)
Dividends Paid
Additional Paid-In Capital QoQ940,290,000$147,334,000$173,650,000$111,247,000$95,033,000$112,888,000$283,720,000$52,363,000$24,018,000$1,265,428,000$5,459,000$
Treasury Stock
Treasury Stock QoQ
Price to Sales19.59x47.80x61.83x56.49x21.28x-
Price to Earnings669.94x-----
Price to Book32.35x32.75x33.79x25.97x29.24x31.91x47.52x59.12x62.75x45.77x13.80x-
Goodwill913,325,000$912,805,000$638,041,000$430,285,000$416,066,000$416,228,000$416,445,000$373,889,000$374,310,000$374,581,000$7,722,000$7,794,000$7,780,000$7,809,000$7,947,000$
Goodwill QoQ%48.28%3.42%(.04%)(.05%)(.11%)(.07%)4,750.83%(.92%).18%(.37%)(1.74%)
Goodwill YoY%43.06%53.21%4,697.14%4,711.18%4,696.79%(2.83%)
Other Intangible Assets117,858,000$133,114,000$114,518,000$89,500,000$89,840,000$93,945,000$97,336,000$82,870,000$85,580,000$88,851,000$527,000$637,000$738,000$879,000$1,048,000$
Other Intangible Assets QoQ25,018,000$(340,000$)(4,105,000$)(3,391,000$)(2,710,000$)(3,271,000$)88,324,000$(110,000$)(101,000$)(141,000$)(169,000$)
Amortization of Intangible Assets7,600,000$6,078,000$4,100,000$4,100,000$4,088,000$3,400,000$3,300,000$2,417,000$102,000$100,000$100,000$146,000$148,000$100,000$200,000$166,000$
Forward Price to Sales MRQ25.99x26.31x27.14x10.31x16.54x18.27x26.85x36.87x42.01x32.09x16.84x-
Forward Price to Earnings MRQ---66.47x--------
Total Assets9,288,859,000$8,701,578,000$6,646,520,000$4,469,443,000$4,154,236,000$3,835,835,000$3,618,381,000$3,299,617,000$3,136,045,000$2,881,171,000$1,404,906,000$1,256,054,000$1,171,586,000$457,361,000$433,219,000$
Total Assets QoQ2,177,077,000$315,207,000$318,401,000$217,454,000$163,572,000$254,874,000$1,476,265,000$148,852,000$84,468,000$714,225,000$24,142,000$
Total Assets YoY2,055,058,000$3,028,139,000$2,043,563,000$1,964,459,000$2,423,810,000$971,687,000$
Total Liabilities5,494,168,000$5,382,661,000$4,309,431,000$3,131,811,000$2,910,889,000$2,718,838,000$2,580,738,000$2,340,047,000$2,224,644,000$2,027,774,000$662,299,000$539,012,000$443,489,000$384,626,000$363,100,000$
Total Liabilities QoQ1,177,620,000$220,922,000$192,051,000$138,100,000$115,403,000$196,870,000$1,365,475,000$123,287,000$95,523,000$58,863,000$21,526,000$
Total Liabilities YoY1,073,230,000$1,728,693,000$1,801,035,000$1,781,155,000$1,643,148,000$299,199,000$
Current Ratio1.88x1.77x1.76x1.76x1.80x1.83x1.83x1.90x1.98x2.07x2.38x2.53x2.94x1.03x1.18x
Total Current Assets6,534,354,000$6,113,345,000$4,757,307,000$3,203,613,000$2,975,980,000$2,733,058,000$2,570,952,000$2,360,086,000$2,252,025,000$2,038,003,000$1,171,636,000$1,053,220,000$1,005,432,000$311,251,000$331,388,000$
Total Current Assets QoQ1,553,694,000$227,633,000$242,922,000$162,106,000$108,061,000$214,022,000$866,367,000$118,416,000$47,788,000$694,181,000$(20,137,000$)
Total Current Liabilities3,475,938,000$3,461,050,000$2,697,279,000$1,817,053,000$1,649,250,000$1,497,103,000$1,406,830,000$1,241,547,000$1,136,828,000$982,765,000$493,096,000$415,604,000$341,781,000$302,721,000$281,420,000$
Total Current Liabilities QoQ880,226,000$167,803,000$152,147,000$90,273,000$104,719,000$154,063,000$489,669,000$77,492,000$73,823,000$39,060,000$21,301,000$
Debt to Asset Ratio.59x.62x.65x.70x.70x.71x.71x.71x.71x.70x.47x.43x.38x.84x.84x
Long Term Debt744,727,000$743,983,000$742,494,000$740,633,000$740,261,000$739,889,000$739,517,000$739,145,000$738,772,000$738,400,000$
Long Term Debt QoQ1,861,000$372,000$372,000$372,000$373,000$372,000$
Long Term Debt YoY1,489,000$2,977,000$
Capital Lease Obligations65,801,000$44,918,000$50,380,000$35,199,000$37,601,000$38,752,000$40,791,000$
Interest Expenses6,789,000$6,334,000$6,335,000$6,298,000$6,403,000$6,296,000$6,230,000$145,000$132,000$164,000$1,000$0$0$236,000$192,000$
Cash and Cash Equivalents4,972,436,000$4,323,295,000$3,375,069,000$2,466,551,000$2,318,858,000$2,152,736,000$1,996,633,000$1,907,508,000$1,787,051,000$1,684,997,000$264,798,000$743,605,000$732,808,000$92,993,000$88,408,000$
Cash and Cash Equivalents QoQ908,518,000$147,693,000$166,122,000$156,103,000$120,457,000$102,054,000$1,420,199,000$(478,807,000$)10,797,000$639,815,000$4,585,000$
Cash and Cash Equivalents YoY948,226,000$1,378,436,000$1,163,903,000$1,054,243,000$1,592,004,000$176,390,000$
Interest Income50,850,000$123,451,000$16,245,000$7,727,000$1,507,000$1,019,000$