SWI has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
SWI has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-04-28), SolarWinds's Intrinsic Value: Projected FCF is $19.98. The stock price of SolarWinds is $11.12. Therefore, SolarWinds's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.
The historical rank and industry rank for SolarWinds's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 8 years, the highest Price-to-Intrinsic-Value-Projected-FCF of SolarWinds was 0.63. The lowest was 0.56. And the median was 0.63.
The historical data trend for SolarWinds's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
SolarWinds Annual Data | |||||||||||||||||
Trend | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | |||||||||
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | - | - | - | - | 19.98 |
SolarWinds Quarterly Data | ||||||||||||||||||||
Mar19 | Jun19 | Sep19 | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | |
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | - | - | 19.22 | 19.66 | 19.98 |
For the Software - Infrastructure subindustry, SolarWinds's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Software industry and Technology sector, SolarWinds's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where SolarWinds's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)
In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)
Add all the Free Cash Flow together and divide 6 will get SolarWinds's Free Cash Flow(6 year avg) = $227.79.
SolarWinds's Intrinsic Value: Projected FCF for today is calculated as
Intrinsic Value: Projected FCF | = | (Growth Multiple | * | Free Cash Flow (6 year avg) | + | Total Stockholders Equity (Dec23) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (9.5203515959648 | * | 227.78928 | + | 1442.044 | * | 0.8) | / | 166.257 | |
= | 19.98 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
SolarWinds (NYSE:SWI) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
SolarWinds's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 11.12 | / | 19.98273296999 | |
= | 0.56 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Thank you for viewing the detailed overview of SolarWinds's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Easwaran Sundaram | director | C/O JETBLUE AIRWAYS CORPORATION, 27-01 QUEENS PLAZA NORTH, LONG ISLAND CITY NY 11101 |
Jason Bliss | officer: EVP General Counsel | 7171 SOUTHWEST PKWY STE 400, AUSTIN TX 78735-6140 |
Rohini Kasturi | officer: EVP, Chief Product Officer | 7171 SOUTHWEST PARKWAY, BUILDING 400, AUSTIN TX 78735 |
Andrea Webb | officer: EVP, Chief Customer Officer | 7171 SOUTHWEST PARKWAY, BUILDING 400, AUSTIN TX 78735 |
Sudhakar Ramakrishna | director, officer: CEO & President | 4750 WILLOW RD., PLEASANTON CA 94588 |
Cathleen A Benko | director | ONE BOWERMAN DRIVE, BEAVERTON OR 97005 |
Douglas P Smith | director | C/O SILVER LAKE, 2776 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025 |
David Gardiner | officer: Executive VP, Core IT | 7171 SOUTHWEST PKWY STE 400, AUSTIN TX 78735-6140 |
James Barton Kalsu | officer: EVP CFO & Treasurer | 7171 SOUTHWEST PARKWAY, BUILDING 400, AUSTIN TX 78735 |
Hermes Usa Investors Venture Ii, Lp | other: See Remarks | C/O CORPORATION SERVICES COMPANY, 251 LITTLE FALLS DRIVE, WILMINGTON DE 19808-1674 |
Neuberger Berman Insurance Fund Series Interests Of The Sali Multi-series Fund, L.p. | 10 percent owner | 325 N. SAINT PAUL STREET, SUITE 4900, DALLAS TX 75201 |
Harbourvest Global Annual Private Equity Fund L.p. | other: See Remarks | HARBOURVEST PARTNERS, LLC, ONE FINANCIAL CENTER, 44TH FLOOR, BOSTON MA 02111 |
Alpinvest Partners B.v. | 10 percent owner | JACHTHAVENWEG 118, AMSTERDAM P7 1081 KJ |
Nb Alternatives Advisers Llc | 10 percent owner | 325 N. SAINT PAUL STREET, SUITE 4900, DALLAS TX 75201 |
Howard Hughes Medical Institute | other: HHMI is a member of 10% group | 4000 JONES BRIDGE ROAD, CHEVY CHASE MD 20815-6789 |
From GuruFocus
By Business Wire • 08-03-2023
By Business Wire Business Wire • 05-02-2023
By Business Wire Business Wire • 02-23-2023
By Business Wire Business Wire • 03-29-2023
By Business Wire • 10-09-2023
By PRNewswire • 07-10-2023
By Business Wire Business Wire • 05-03-2023
By Business Wire • 11-14-2023
By Business Wire • 07-18-2023
By Business Wire • 08-02-2023
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.