
Cloudflare Inc
NYSE:NET

Intrinsic Value
The intrinsic value of one
NET
stock under the Base Case scenario is
23.18
USD.
Compared to the current market price of 107.9 USD,
Cloudflare Inc
is
Overvalued by 79%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cloudflare Inc
Fundamental Analysis

Cloudflare’s rich valuation and persistent focus on top-line growth could become a liability if customers slow their adoption of Cloudflare’s network security and performance products, intensifying scrutiny of its cash flow and profitability metrics.
Cloudflare’s unified platform for web performance, security, and edge computing services positions it as a must-have technology partner for enterprises seeking to simplify their infrastructure and reduce latency, supporting continuous revenue expansion.

Revenue & Expenses Breakdown
Cloudflare Inc
Balance Sheet Decomposition
Cloudflare Inc
Current Assets | 2.3B |
Cash & Short-Term Investments | 1.9B |
Receivables | 333.3m |
Other Current Assets | 79.8m |
Non-Current Assets | 1B |
PP&E | 635.8m |
Intangibles | 203m |
Other Non-Current Assets | 193.4m |
Free Cash Flow Analysis
Cloudflare Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cloudflare Inc
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-378.7m
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-1.4B
USD
|
Operating Income
|
-154.8m
USD
|
Other Expenses
|
76m
USD
|
Net Income
|
-78.8m
USD
|
NET Profitability Score
Profitability Due Diligence
Cloudflare Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
Cloudflare Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
NET Solvency Score
Solvency Due Diligence
Cloudflare Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Cloudflare Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NET Price Targets Summary
Cloudflare Inc
According to Wall Street analysts, the average 1-year price target for
NET
is 149.38 USD
with a low forecast of 68.68 USD and a high forecast of 210 USD.
Dividends
Current shareholder yield for NET 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?
The intrinsic value of one
NET
stock under the Base Case scenario is
23.18
USD.
Compared to the current market price of 107.9 USD,
Cloudflare Inc
is
Overvalued by 79%.