HashiCorp Inc
NASDAQ:HCP

Watchlist Manager
HashiCorp Inc Logo
HashiCorp Inc
NASDAQ:HCP
Watchlist
Price: 33.92 USD 0.21% Market Closed
Market Cap: 6.9B USD
Have any thoughts about
HashiCorp Inc?
Write Note

Intrinsic Value

The intrinsic value of one HCP stock under the Base Case scenario is 17.35 USD. Compared to the current market price of 33.92 USD, HashiCorp Inc is Overvalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HCP Intrinsic Value
17.35 USD
Overvaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
HashiCorp Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for HCP cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about HCP?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
HashiCorp Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about HashiCorp Inc

Provide an overview of the primary business activities
of HashiCorp Inc.

What unique competitive advantages
does HashiCorp Inc hold over its rivals?

What risks and challenges
does HashiCorp Inc face in the near future?

Has there been any significant insider trading activity
in HashiCorp Inc recently?

Summarize the latest earnings call
of HashiCorp Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for HashiCorp Inc.

Provide P/S
for HashiCorp Inc.

Provide P/E
for HashiCorp Inc.

Provide P/OCF
for HashiCorp Inc.

Provide P/FCFE
for HashiCorp Inc.

Provide P/B
for HashiCorp Inc.

Provide EV/S
for HashiCorp Inc.

Provide EV/GP
for HashiCorp Inc.

Provide EV/EBITDA
for HashiCorp Inc.

Provide EV/EBIT
for HashiCorp Inc.

Provide EV/OCF
for HashiCorp Inc.

Provide EV/FCFF
for HashiCorp Inc.

Provide EV/IC
for HashiCorp Inc.

Show me price targets
for HashiCorp Inc made by professional analysts.

What are the Revenue projections
for HashiCorp Inc?

How accurate were the past Revenue estimates
for HashiCorp Inc?

What are the Net Income projections
for HashiCorp Inc?

How accurate were the past Net Income estimates
for HashiCorp Inc?

What are the EPS projections
for HashiCorp Inc?

How accurate were the past EPS estimates
for HashiCorp Inc?

What are the EBIT projections
for HashiCorp Inc?

How accurate were the past EBIT estimates
for HashiCorp Inc?

Compare the revenue forecasts
for HashiCorp Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of HashiCorp Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of HashiCorp Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of HashiCorp Inc compared to its peers.

Compare the P/E ratios
of HashiCorp Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing HashiCorp Inc with its peers.

Analyze the financial leverage
of HashiCorp Inc compared to its main competitors.

Show all profitability ratios
for HashiCorp Inc.

Provide ROE
for HashiCorp Inc.

Provide ROA
for HashiCorp Inc.

Provide ROIC
for HashiCorp Inc.

Provide ROCE
for HashiCorp Inc.

Provide Gross Margin
for HashiCorp Inc.

Provide Operating Margin
for HashiCorp Inc.

Provide Net Margin
for HashiCorp Inc.

Provide FCF Margin
for HashiCorp Inc.

Show all solvency ratios
for HashiCorp Inc.

Provide D/E Ratio
for HashiCorp Inc.

Provide D/A Ratio
for HashiCorp Inc.

Provide Interest Coverage Ratio
for HashiCorp Inc.

Provide Altman Z-Score Ratio
for HashiCorp Inc.

Provide Quick Ratio
for HashiCorp Inc.

Provide Current Ratio
for HashiCorp Inc.

Provide Cash Ratio
for HashiCorp Inc.

What is the historical Revenue growth
over the last 5 years for HashiCorp Inc?

What is the historical Net Income growth
over the last 5 years for HashiCorp Inc?

What is the current Free Cash Flow
of HashiCorp Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for HashiCorp Inc.

Business Breakdown

HashiCorp Inc. is a pioneering software company that specializes in providing infrastructure automation tools, facilitating the seamless management of cloud environments for businesses across the globe. Founded in 2012 by Mitchell Hashimoto and Armon Dadgar, the company has quickly gained prominence by developing open-source solutions that help organizations provision, secure, connect, and run applications in multi-cloud environments. With a suite of widely adopted products such as Terraform, Vault, Consul, and Nomad, HashiCorp empowers enterprises to modernize their IT infrastructure and streamline their development processes, ultimately driving efficiency and reducing operational challenge...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
HashiCorp Inc

Current Assets 1.5B
Cash & Short-Term Investments 1.3B
Receivables 147.8m
Other Current Assets 78.6m
Non-Current Assets 143.1m
Intangibles 22.4m
Other Non-Current Assets 120.7m
Current Liabilities 414.1m
Accounts Payable 12.9m
Accrued Liabilities 68m
Other Current Liabilities 333.2m
Non-Current Liabilities 30.8m
Other Non-Current Liabilities 30.8m
Efficiency

Earnings Waterfall
HashiCorp Inc

Revenue
627.6m USD
Cost of Revenue
-113.1m USD
Gross Profit
514.5m USD
Operating Expenses
-729.4m USD
Operating Income
-214.9m USD
Other Expenses
66.2m USD
Net Income
-148.7m USD

Free Cash Flow Analysis
HashiCorp Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

HashiCorp's fourth quarter saw a revenue increase of 15% year-over-year, capping a fiscal year with 23% revenue growth. Looking ahead, they project a U-shaped revenue recovery in fiscal '25, with Q2 as the low point but aiming for approximately 20% year-over-year cRPO growth by year-end. Q1 revenue is expected between $152-$154 million with a non-GAAP operating loss of $19-$16 million and full-year revenue between $643-$647 million with a loss of $46-$43 million. The company intends to achieve non-GAAP operating income breakeven by Q4 Fiscal '25 and maintain strong gross margins in the 80% range. Additionally, a $250 million share repurchase program will commence in fiscal 2025.

What is Earnings Call?
Fundamental Scores

HCP Profitability Score
Profitability Due Diligence

HashiCorp Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
Positive Revenue Growth Forecast
29/100
Profitability
Score

HashiCorp Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

HCP Solvency Score
Solvency Due Diligence

HashiCorp Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
79/100
Solvency
Score

HashiCorp Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HCP Price Targets Summary
HashiCorp Inc

Wall Street analysts forecast HCP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HCP is 35.25 USD with a low forecast of 32.32 USD and a high forecast of 36.75 USD.

Lowest
Price Target
32.32 USD
5% Downside
Average
Price Target
35.25 USD
4% Upside
Highest
Price Target
36.75 USD
8% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for HCP?

Click here to dive deeper.

Dividends

HashiCorp Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for HCP is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

HCP Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

HCP News

Other Videos

Profile

HashiCorp Inc Logo
HashiCorp Inc

Country

United States of America

Industry

Technology

Market Cap

6.9B USD

Dividend Yield

0%

Description

HashiCorp, Inc. engages in the infrastructure automation for multi-cloud environments. The company is headquartered in San Francisco, California and currently employs 1,850 full-time employees. The company went IPO on 2021-12-09. The firm's cloud operating model provides consistent workflows and a standardized approach to automating the critical processes involved in delivering applications in the cloud infrastructure provisioning, security, networking and application deployment. Its products include Terraform, Vault, Consul, Nomad, Waypoint, Boundary, Vagrant and Packer. The firm offers HashiCorp Cloud Platform (HCP), a fully managed cloud platform for multiple products that further accelerates enterprise cloud migration by addressing resource and skills gaps, improving operational efficiency, and speeding up deployment time for customers. The firm's products are available in a non-commercial form for users to download, learn, and adopt, leading to market standardization of its products. The firm offers its services to the industries, such as financial, healthcare, manufacturing, media and entertainment, public sector, retail and technology.

Contact

CALIFORNIA
San Francisco
101 2Nd Street, Suite 700
+14153013227.0
www.hashicorp.com

IPO

2021-12-09

Employees

1 850

Officers

CEO & Chairman of the Board
Mr. David McJannet
Co-Founder, CTO & Director
Mr. Armon Dadgar
Chief Marketing & Business Operations Officer
Mr. Marc Holmes
President of Worldwide Field Operations & Director
Ms. Susan St. Ledger
Interim CFO & Chief Accounting Officer
Mr. Werner Schwock
Chief Information Officer & Chief Security Officer
Mr. Talha Tariq
Show More
Head of Investor Relations
Mr. Alexander Kurtz
Chief Legal Officer
Mr. Paul D. Warenski
Chief People Officer
Ms. Christine Centa
Senior Vice President of Networking
Mr. Gurpreet Singh
Show Less

See Also

Discover More
What is the Intrinsic Value of one HCP stock?

The intrinsic value of one HCP stock under the Base Case scenario is 17.35 USD.

Is HCP stock undervalued or overvalued?

Compared to the current market price of 33.92 USD, HashiCorp Inc is Overvalued by 49%.

Back to Top