EN DE

Elastic NV (ESTC) Fair Value & Analysis

Technology · US · Market cap $6.3B · ISIN NL0013056914

What is Elastic NV really worth?

EN Elastic NV logo Elastic NV ESTC · US
Price$96.13
Fair Value$60.14
Upside−37.4%
Quality60/100

A solid business, but trading 60% above our fair value of $60.14.

Watch Elastic NV for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +23.4 %/yr)
Highly profitable · 21.1% net margin
Low debt · generates free cash flow

Risks

!Trails peers (5/14)
!Moderate moat 55/100
!Evidence only medium, so the estimate is less certain
!The models disagree: range $45.11 to $153.18
!Weak on dividend: 17 out of 100
Evidence: Medium Range $45.11 – $153.18

Fair value as of: Sep 1, 2026

From 20 valuation models · updated 4 days ago

Share price +35.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide ($45.11 to $153.18). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$186.78 $43.30 Fair Value $60.14 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 1, 2026.

How to read this chart

60‑month range $43.30 – $186.78 · fair‑value band $45.11 – $153.18 · the $96.13 price screens above the $60.14 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 1, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Elastic NV (ESTC) currently trades at $96.13, while our model-based Fair Value estimate is $60.14, implying the stock looks roughly 59.8% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Technology sector. Bull case: the Growth Earnings group reads highest at a median of $130.70 per share, and 6 of the 20 models we run sit above the $96.13 price. Bear case: the Asset-Based group reads lowest at $8.23, and 14 of the 20 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Elastic NV generated revenue of $1.7B at a net margin of 21.1%. Revenue grew 16.0% year over year. It earns a return on equity of 33.4%. The balance sheet holds a net cash position of $179M. Fundamentals as of Sep 1, 2026

Our scenario range runs from $45.11 (bear case) to $153.18 (bull case); at $96.13, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 129% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at −38% fair-value upside, at −37%, ESTC screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2026 figures, and about 4 months have passed since. In that time the company retained roughly $1.16 per share, which is 1.9 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $51.16 $77.73 $160.57 76
Growth DCF $48.16 $85.05 $157.23 75
Owner Earnings $55.42 $120.48 $252.04 71
All 20 models by family
DCF Models
FCF DCF $51.16 $77.73 $160.57 76
Owner Earnings $55.42 $120.48 $252.04 71
5Y Revenue Exit $38.28 $63.54 $116.31 70
5Y P/E Exit $70.85 $162.07 $287.43 67
10Y Revenue Exit $41.49 $85.50 $112.51 66
10Y P/E Exit $65.95 $154.03 $301.14 60
Earnings-Based
Graham-Dodd $24.06 $167.77 $235.44 63
Lynch FV $63.50 $90.71 $117.92 61
PEG = 1.0 $63.50 $90.71 $117.92 57
Dividend Discount
Gordon GGM $4.95 $9.87 $14.95 67
DDM Multi-Stage $4.95 $8.53 $10.42 67
Multiples
P/E Multiple $74.29 $99.06 $123.82 63
P/S Multiple $45.11 $60.14 $75.18 58
P/B Multiple $45.11 $60.14 $75.18 55
EV/Revenue $30.09 $42.16 $54.24 54
Asset-Based
NCAV (Graham) $6.14 $8.23 $12.28 54
Growth DCF
Growth DCF $48.16 $85.05 $157.23 75
Rev-Margin DCF $38.55 $72.43 $136.21 69
Economic Profit
Residual Income $24.73 $35.99 $304.19 64
Growth Earnings
Growth-Adj P/E $91.49 $130.70 $169.91 67

Widest divergence: Growth Earnings ($130.70) versus Asset-Based ($8.23). Highest evidence: FCF DCF (76).

Notify me when ESTC reaches fair value

Put ESTC on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 28.0
P/S ratio 5.93 P/E × margin
EPS (TTM) $3.43 price ÷ EPS = P/E 28.0
Dividend yield 0.8% payout 23.2%
Net margin 21.1% FY2026
Return on equity 33.4% TTM
More key figures
Profitability
Return on assets (EBIT) −6.4% avg 5y
Operating margin −3.5% TTM
Growth
Revenue (TTM) $1.7B TTM
Revenue growth (YoY) +16.0% 3y avg +17.6%
Balance sheet & cash flow
Free cash flow $322M FY2026
Net cash $179M FY2026

Figures from reported company fundamentals · as of Sep 1, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 63 · Market factors (momentum, volatility) 59

Profitability 73
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 45
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Elastic N.V., a search artificial intelligence (AI) company, provides software platforms to run in hybrid, public or private clouds, and multi-cloud environments in the United States and internationally.

Full company description

Elastic N.V., a search artificial intelligence (AI) company, provides software platforms to run in hybrid, public or private clouds, and multi-cloud environments in the United States and internationally. It primarily offers Elastic's Search AI Platform, a set of software products that ingest and store data from various sources and formats, as well as performs search, analysis, and visualization on that data. The company also provides Elastic search product a distributed, real-time vector database and analytics engine and data store for all types of data, including textual, numerical, geospatial, structured, and unstructured; Kibana, a user interface, management, and configuration interface for the platforms; Elasticsearch search platform, a platform with retrieval algorithms and the ability to integrate with large language models; and elastic security, a security solution that provides unified protection to prevent, detect, and respond to threats. In addition, it offers Elastic Observability, a solution that enables unified analysis, including Logs analytics to search and analyze petabytes of structured and unstructured logs; infrastructure monitoring to gain visibility across cloud, on-premises, Kubernetes, serverless, and hosts; Application Performance Monitoring to stream native production-grade; digital experience monitoring; and large language models. The company was incorporated in 2012 and is based in Amsterdam, the Netherlands.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Elastic NV reported revenue of $1.7B in FY2026 versus $862M in FY2022, a compound +19.2%/yr. Reported net income was $368M in FY2026.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$1.7B
Latest YoY
+17.3%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.6%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+23.4%
Avg. revenue growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+39.3%
Value creation/yr (3Y) Earnings growth per share (CAGR 3 years) plus dividend yield: value created per share and year.
+80.2% (79.4 + 0.8)
Revenue +19.2%/yr
FY22 $862M
FY23 $1.1B
FY24 $1.3B
FY25 $1.5B
FY26 $1.7B
Net income
FY22 −$204M
FY23 −$236M
FY24 $61.7M
FY25 −$108M
FY26 $368M

ESTC screens 60% overvalued. Compare with SAP SE →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Elastic NV Fair Value". https://www.fairvalue-calculator.com/stock/ESTC

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Software - Application · 691 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 60 · Above median
Fair Value upside −37% · Below median
Return on equity (TTM) 33% · Top 25%
Return on assets −1% · Below median
Net margin (TTM) 21% · Top 25%
Operating margin (TTM) −4% · Below median
Revenue growth 16% · Above median
Dividend yield (TTM) 0.8% · Below median
Debt / equity 0.45× · Higher than 75% of peers

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 28.0× · Pricier than median
P/B 4.95× · Pricier than 75% of peers
P/S (TTM) 3.64× · Pricier than median
P/FCF 19.7× · Pricier than 75% of peers
PEG 4.17× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE80 · sector 37
PAST100 · sector 12
HEALTH78 · sector 98
DIVIDEND17 · sector 28

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Sep 1, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAP €191.32 €169.59 −11%
Shopify Inc SHOP C$209.78 C$28.76 −86%
Uber Technologies, Inc UBER $78.82 $43.66 −45%
Salesforce, Inc CRM $252.05 $249.28 −1%
ServiceNow, Inc NOW $138.43 $43.73 −68%
Cadence Design Systems, Inc CDNS $340.39 $112.57 −67%
Snowflake Inc SNOW $329.11 $42.27 −87%
Adobe Inc ADBE $289.15 $454.04 +57%
Automatic Data Processing, Inc ADP $284.68 $177.51 −38%
Intuit Inc INTU $348.00 $363.46 +4%

Compare Elastic NV with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Elastic NV (ESTC) overvalued or undervalued?
As of Sep 1, 2026, our model estimates a fair value of $60.14 versus a price of $96.13, about −37% upside (overvalued).
What is the fair value of ESTC?
Our model-based fair value for Elastic NV is $60.14 (as of Sep 1, 2026), built from audited fundamentals. The current price: $96.13.
What is the quality score of ESTC?
Elastic NV has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Elastic NV (ESTC)?
Elastic NV reported trailing-twelve-month revenue of about $1.7B (latest available figure, as of Sep 1, 2026).
What is the net profit margin of ESTC?
The net profit margin of Elastic NV is about 21.1%, meaning it keeps roughly 21.1% of revenue as net income. Based on the latest reported figures.
Does Elastic NV pay a dividend?
Elastic NV currently shows a dividend yield of about 0.83% relative to its recent price (as of Sep 1, 2026).
Free · no account needed

Watch Elastic NV in the live analysis

One click puts Elastic NV on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.