Stock Analysis on Net

CrowdStrike Holdings Inc. (NASDAQ:CRWD)

Price to FCFE (P/FCFE) 

Microsoft Excel

Free Cash Flow to Equity (FCFE)

CrowdStrike Holdings Inc., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Jan 31, 2026 Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021
Net income (loss) attributable to CrowdStrike (162,502) (19,271) 89,327 (183,245) (234,802) (92,629)
Net income attributable to non-controlling interest 1,337 2,675 1,258 960 2,424
Net noncash charges 1,832,805 1,404,321 1,024,096 802,851 485,439 262,676
Changes in operating assets and liabilities, net of impact of acquisitions (59,291) (5,998) 51,526 320,441 321,723 186,519
Net cash provided by operating activities 1,612,349 1,381,727 1,166,207 941,007 574,784 356,566
Purchases of property and equipment (302,108) (254,852) (176,529) (235,019) (112,143) (52,799)
Capitalized internal-use software and website development costs (68,751) (58,969) (49,457) (29,095) (20,866) (10,864)
Purchases of intangible assets (11,126) (2,323) (680) (180)
Payments of debt issuance costs related to revolving line of credit (219) (3,328)
Payments of debt issuance costs related to Senior Notes (1,581)
Proceeds from issuance of Senior Notes, net of debt financing costs 739,569
Repayment of loan payable (1,591)
Free cash flow to equity (FCFE) 1,241,490 1,067,906 929,095 672,979 439,295 1,028,964

Based on: 10-K (reporting date: 2026-01-31), 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31).


Net cash provided by operating activities demonstrates a consistent upward trend over the observed period. Beginning at US$356,566 thousand in January 2021, it increased substantially to US$1,612,349 thousand by January 2026. This indicates improving operational efficiency and profitability over time.

Free Cash Flow to Equity (FCFE)
FCFE exhibits a more volatile pattern than net cash from operations, though generally positive. It peaked at US$1,028,964 thousand in January 2021, experienced a significant decline to US$439,295 thousand in January 2022, and then began a recovery. By January 2026, FCFE reached US$1,241,490 thousand, surpassing the initial peak.
The decrease in FCFE from 2021 to 2022 warrants further investigation, as it occurred despite a substantial increase in operating cash flow. This suggests potential increases in capital expenditures, debt repayment, or other uses of cash that impacted the amount available to equity holders.
From January 2022 to January 2026, FCFE shows a clear upward trajectory, indicating improved cash generation for equity investors. The growth in FCFE appears to be accelerating in the later years of the period.

The divergence between the consistently rising operating cash flow and the fluctuating FCFE suggests that factors beyond core operations significantly influence the cash available to equity holders. These factors could include financing activities, investment strategies, or changes in working capital management. The overall trend, however, points to strengthening financial health and increasing capacity to return value to shareholders.

AI Ask an analyst for more


Price to FCFE Ratio, Current

CrowdStrike Holdings Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 253,614,090
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands) 1,241,490
FCFE per share 4.90
Current share price (P) 428.18
Valuation Ratio
P/FCFE 87.47
Benchmarks
P/FCFE, Competitors1
Accenture PLC 8.33
Adobe Inc. 9.76
AppLovin Corp. 37.83
Cadence Design Systems Inc. 49.38
Datadog Inc. 164.22
International Business Machines Corp. 16.25
Intuit Inc. 20.94
Microsoft Corp. 46.11
Oracle Corp. 85.98
Palantir Technologies Inc. 177.25
Palo Alto Networks Inc. 55.31
Salesforce Inc. 9.08
ServiceNow Inc. 26.14
Synopsys Inc. 5.54
Workday Inc. 12.34
P/FCFE, Sector
Software & Services 33.20
P/FCFE, Industry
Information Technology 45.72

Based on: 10-K (reporting date: 2026-01-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

CrowdStrike Holdings Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2026 Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021
No. shares of common stock outstanding1 253,614,090 247,873,415 241,868,658 235,863,985 230,767,860 223,876,229
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2 1,241,490 1,067,906 929,095 672,979 439,295 1,028,964
FCFE per share3 4.90 4.31 3.84 2.85 1.90 4.60
Share price1, 4 426.16 308.86 329.68 121.68 189.66 190.21
Valuation Ratio
P/FCFE5 87.06 71.69 85.82 42.65 99.63 41.38
Benchmarks
P/FCFE, Competitors6
Accenture PLC 9.96 23.91 21.01 17.87 25.76
Adobe Inc. 12.06 18.02 41.83 21.32 34.26
AppLovin Corp. 35.43 45.36 23.30 22.51
Cadence Design Systems Inc. 50.96 24.08 71.40 33.41 36.31
Datadog Inc. 153.91 28.64 71.93 69.38 202.25
International Business Machines Corp. 14.89 20.90 9.97 11.97 48.45
Intuit Inc. 31.01 38.43 38.74 13.86 86.74
Microsoft Corp. 60.89 42.11 43.32 36.73 42.54
Oracle Corp. 113.86 48.38 15.47 8.36
Palantir Technologies Inc. 151.45 256.11 74.28 96.89 198.12
Palo Alto Networks Inc. 50.89 52.90 79.75 29.54 32.91
Salesforce Inc. 8.99 25.91 38.33 31.06 16.56 49.52
ServiceNow Inc. 26.94 61.82 58.19 44.44 64.54
Synopsys Inc. 6.21 63.94 57.04 33.41 40.55
Workday Inc. 13.98 29.52 36.59 19.79 49.17 40.57
P/FCFE, Sector
Software & Services 40.81 39.85 32.92 31.52 34.18
P/FCFE, Industry
Information Technology 45.27 36.64 33.18 27.06 27.42

Based on: 10-K (reporting date: 2026-01-31), 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2026 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 1,241,490,000 ÷ 253,614,090 = 4.90

4 Closing price as at the filing date of CrowdStrike Holdings Inc. Annual Report.

5 2026 Calculation
P/FCFE = Share price ÷ FCFE per share
= 426.16 ÷ 4.90 = 87.06

6 Click competitor name to see calculations.


The Price to Free Cash Flow to Equity (P/FCFE) ratio exhibits considerable fluctuation over the observed period. Initial values are high, followed by a period of decline and subsequent increases, suggesting shifts in investor sentiment and valuation relative to the company’s free cash flow generation.

Share Price
The share price demonstrates volatility. A slight decrease is noted between January 31, 2021, and January 31, 2022. A significant decline occurs between January 31, 2022, and January 31, 2023, followed by a substantial recovery and continued growth through January 31, 2026. This pattern indicates potential responsiveness to market conditions and company performance.
FCFE per Share
Free Cash Flow to Equity per share initially decreases from 2021 to 2022, then experiences growth through the remainder of the period. The increase in FCFE per share from 2022 to 2026 suggests improving cash generation capabilities. The rate of increase appears to moderate over time.
P/FCFE Ratio
The P/FCFE ratio begins at a relatively high level of 41.38 in 2021, then nearly doubles to 99.63 in 2022. It subsequently decreases to 42.65 in 2023, coinciding with the increase in FCFE per share. The ratio then rises again in 2024 to 85.82, before decreasing to 71.69 in 2025, and increasing to 87.06 in 2026. This fluctuation suggests that the market valuation is sensitive to both changes in share price and FCFE per share. The high values may indicate investor expectations of strong future growth, while the decreases could reflect a recalibration of those expectations or improved cash flow realization.

The interplay between share price and FCFE per share is evident in the P/FCFE ratio’s movements. Periods of increasing share price, coupled with stable or increasing FCFE, result in higher ratios. Conversely, a declining share price, even with improving FCFE, can lead to a lower ratio. The observed pattern suggests a dynamic valuation influenced by both fundamental cash flow generation and broader market sentiment.

AI Ask an analyst for more