EN DE

Elastic N.V (ESTC) Fair Value & Analysis

Technology · US · Market cap $6.3B

EN Elastic N.V logo Elastic N.V ESTC · US
Price$75.11
Fair Value$41.83
Upside-44.3%
Quality60/100
Watch Elastic N.V for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 21.1% net margin
Low debt · generates free cash flow
Trails peers (5/13)
Moderate moat 55/100
Evidence: High Range $31.37 – $147.64 Share as image

Fair value as of: Jul 11, 2026

From 20 valuation models · updated 29 days ago

Fair value updated Jul 11, 2026, revised from $41.51 to $41.83 (+0.8%) since Jun 24, 2026. Share price +25.0% over the past month.

A solid business, but screening 44% overvalued on our models.

What matters now

  • The model range is unusually wide ($31.37 to $147.64). 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$186.78 $43.30 Fair Value $41.83 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range $43.30 – $186.78 · fair‑value band $31.37 – $147.64 · the $75.11 price screens above the $41.83 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Elastic N.V (ESTC) currently trades at $75.11, while our model-based Fair Value estimate is $41.83, implying the stock looks roughly 44.3% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Elastic N.V 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 Jul 11, 2026

Our scenario range runs from $31.37 (bear case) to $147.64 (bull case); at $75.11, 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 about 22% below its 52-week high and 79% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -44%, ESTC screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $48.16 $85.05 $157.23 80
Residual Income $24.73 $35.99 $304.19 76
Rev-Margin DCF $38.55 $72.43 $136.21 74
All 20 models by family
DCF Models
FCF DCF $51.16 $77.73 $160.57 38
Owner Earnings $55.42 $120.48 $252.04 31
5Y Revenue Exit $38.28 $63.54 $116.31 39
5Y P/E Exit $55.18 $121.81 $212.75 38
10Y Revenue Exit $41.49 $85.50 $112.51 36
10Y P/E Exit $54.77 $121.06 $230.31 35
Earnings-Based
Graham-Dodd $24.06 $167.77 $235.44 54
Lynch FV $63.50 $90.71 $117.92 50
PEG = 1.0 $63.50 $90.71 $117.92 46
Dividend Discount
Gordon GGM $4.95 $9.87 $14.95 70
DDM Multi-Stage $4.95 $8.53 $10.42 61
Multiples
P/E Multiple $53.07 $70.76 $88.45 63
P/S Multiple $31.37 $41.83 $52.29 58
P/B Multiple $27.63 $36.84 $46.05 55
EV/Revenue $30.09 $42.16 $54.24 43
Asset-Based
NCAV (Graham) $6.14 $8.23 $12.28 50
Growth DCF
Growth DCF $48.16 $85.05 $157.23 80
Rev-Margin DCF $38.55 $72.43 $136.21 74
Economic Profit
Residual Income $24.73 $35.99 $304.19 76
Growth Earnings
Growth-Adj P/E $79.50 $113.57 $147.64 68

Widest divergence: Growth Earnings ($113.57) versus Asset-Based ($8.23). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.7B
Revenue growth (YoY) +16.0%
Net margin 21.1%
Return on equity 33.4%
Free cash flow $322M FY2026
P/E ratio 19.7
More key figures
Operating margin -3.5%
EPS (TTM) $3.43
Net cash $179M FY2026

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 63 · Market factors (momentum, volatility) 47

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 38
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 44
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.

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 N.V 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. growth/yr (3Y)
+17.6%
Avg. growth/yr (5Y)
+23.4%
Avg. growth/yr (9Y)
+39.3%
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 44% overvalued. Compare with SAP SE →

Share or link this analysis
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 N.V 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 · 709 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 −44% · 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
Debt / equity 0.45× · Higher than 75% of peers

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 18.3× · Cheaper 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

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.

VALUE 0 · sector 0
FUTURE 80 · sector 38
PAST 100 · sector 13
HEALTH 78 · sector 98
DIVIDEND 0 · 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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Elastic N.V 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

Frequently asked questions

Is Elastic N.V (ESTC) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of $41.83 versus a price of $75.11, about −44% (overvalued).
What is the fair value of ESTC?
Our model-based fair value for Elastic N.V is $41.83 (as of Jul 11, 2026), built from audited fundamentals. The current price is $75.11.
What is the quality score of ESTC?
Elastic N.V 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 N.V (ESTC)?
Elastic N.V reported trailing-twelve-month revenue of about $1.7B (latest available figure, as of Jul 11, 2026).
What is the net profit margin of ESTC?
The net profit margin of Elastic N.V is about 21.1%, meaning it keeps roughly 21.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Elastic N.V and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.