SolarWinds Corp
NYSE:SWI

Watchlist Manager
SolarWinds Corp Logo
SolarWinds Corp
NYSE:SWI
Watchlist
Price: 13.48 USD 0.07% Market Closed
Market Cap: 2.3B USD
Have any thoughts about
SolarWinds Corp?
Write Note

Intrinsic Value

The intrinsic value of one SWI stock under the Base Case scenario is 19.64 USD. Compared to the current market price of 13.48 USD, SolarWinds Corp is Undervalued by 31%.

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

SWI Intrinsic Value
19.64 USD
Undervaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
SolarWinds Corp

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 SWI 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 SWI?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about SolarWinds Corp

Provide an overview of the primary business activities
of SolarWinds Corp.

What unique competitive advantages
does SolarWinds Corp hold over its rivals?

What risks and challenges
does SolarWinds Corp face in the near future?

Summarize the latest earnings call
of SolarWinds Corp.

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

Show all valuation multiples
for SolarWinds Corp.

Provide P/S
for SolarWinds Corp.

Provide P/E
for SolarWinds Corp.

Provide P/OCF
for SolarWinds Corp.

Provide P/FCFE
for SolarWinds Corp.

Provide P/B
for SolarWinds Corp.

Provide EV/S
for SolarWinds Corp.

Provide EV/GP
for SolarWinds Corp.

Provide EV/EBITDA
for SolarWinds Corp.

Provide EV/EBIT
for SolarWinds Corp.

Provide EV/OCF
for SolarWinds Corp.

Provide EV/FCFF
for SolarWinds Corp.

Provide EV/IC
for SolarWinds Corp.

Show me price targets
for SolarWinds Corp made by professional analysts.

What are the Revenue projections
for SolarWinds Corp?

How accurate were the past Revenue estimates
for SolarWinds Corp?

What are the Net Income projections
for SolarWinds Corp?

How accurate were the past Net Income estimates
for SolarWinds Corp?

What are the EPS projections
for SolarWinds Corp?

How accurate were the past EPS estimates
for SolarWinds Corp?

What are the EBIT projections
for SolarWinds Corp?

How accurate were the past EBIT estimates
for SolarWinds Corp?

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

Compare the intrinsic valuations
of SolarWinds Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of SolarWinds Corp against its competitors.

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

Compare the P/E ratios
of SolarWinds Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing SolarWinds Corp with its peers.

Analyze the financial leverage
of SolarWinds Corp compared to its main competitors.

Show all profitability ratios
for SolarWinds Corp.

Provide ROE
for SolarWinds Corp.

Provide ROA
for SolarWinds Corp.

Provide ROIC
for SolarWinds Corp.

Provide ROCE
for SolarWinds Corp.

Provide Gross Margin
for SolarWinds Corp.

Provide Operating Margin
for SolarWinds Corp.

Provide Net Margin
for SolarWinds Corp.

Provide FCF Margin
for SolarWinds Corp.

Show all solvency ratios
for SolarWinds Corp.

Provide D/E Ratio
for SolarWinds Corp.

Provide D/A Ratio
for SolarWinds Corp.

Provide Interest Coverage Ratio
for SolarWinds Corp.

Provide Altman Z-Score Ratio
for SolarWinds Corp.

Provide Quick Ratio
for SolarWinds Corp.

Provide Current Ratio
for SolarWinds Corp.

Provide Cash Ratio
for SolarWinds Corp.

What is the historical Revenue growth
over the last 5 years for SolarWinds Corp?

What is the historical Net Income growth
over the last 5 years for SolarWinds Corp?

What is the current Free Cash Flow
of SolarWinds Corp?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
SolarWinds Corp

Current Assets 325.8m
Cash & Short-Term Investments 199.2m
Receivables 101.6m
Other Current Assets 25m
Non-Current Assets 2.8B
PP&E 51.5m
Intangibles 2.5B
Other Non-Current Assets 191.4m
Current Liabilities 457.2m
Accounts Payable 9.4m
Accrued Liabilities 58.8m
Other Current Liabilities 389m
Non-Current Liabilities 1.3B
Long-Term Debt 1.2B
Other Non-Current Liabilities 101m
Efficiency

Earnings Waterfall
SolarWinds Corp

Revenue
784.7m USD
Cost of Revenue
-83.9m USD
Gross Profit
700.8m USD
Operating Expenses
-509.3m USD
Operating Income
191.4m USD
Other Expenses
-152.8m USD
Net Income
38.7m USD

Free Cash Flow Analysis
SolarWinds Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

SWI Profitability Score
Profitability Due Diligence

SolarWinds Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
ROIC is Increasing
Positive Revenue Growth Forecast
45/100
Profitability
Score

SolarWinds Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

SWI Solvency Score
Solvency Due Diligence

SolarWinds Corp's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
38/100
Solvency
Score

SolarWinds Corp's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SWI Price Targets Summary
SolarWinds Corp

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

According to Wall Street analysts, the average 1-year price target for SWI is 14.85 USD with a low forecast of 12.63 USD and a high forecast of 27.3 USD.

Lowest
Price Target
12.63 USD
6% Downside
Average
Price Target
14.85 USD
10% Upside
Highest
Price Target
27.3 USD
103% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SWI?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for SWI 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

SWI News

Other Videos

Profile

SolarWinds Corp Logo
SolarWinds Corp

Country

United States of America

Industry

Technology

Market Cap

2.3B USD

Dividend Yield

7.42%

Description

SolarWinds Corp. engages in the provision of information technology (IT)infrastructure management software. The company is headquartered in Austin, Texas and currently employs 2,147 full-time employees. The company went IPO on 2018-10-19. The firm is focused on building products that enable technology professionals to manage all IT things. Its SolarWinds Model enables it to market and sell its products directly to network and systems engineers, database administrators, storage administrators, DevOps and SecOps service desk professionals. The firm engages with its registered members through THWACK, which is its online community designed to train and inform technology professionals about its products. The Company’s IT products provide hybrid IT performance management with visibility into application and IT infrastructure. The Company’s suite of network management software provides real-time visibility into network utilization and bandwidth, as well as the ability to detect, diagnose and resolve network performance problems.

Contact

TEXAS
Austin
7171 Southwest Pkwy Bldg 400
+15126829300.0
www.solarwinds.com

IPO

2018-10-19

Employees

2 147

Officers

President, CEO & Director
Mr. Sudhakar Ramakrishna
Executive VP, Chief Administrative Officer, General Counsel & Secretary
Mr. Jason W. Bliss
Advisor
Mr. J. Barton Kalsu
Executive VP & Chief Customer Officer
Ms. Andrea Webb
Executive VP, CFO & Principal Accounting Officer
Mr. Lewis Walton Black
Senior Vice President & Chief Marketing Officer
Mr. Brian Goldfarb
Show More
Chief Customer Officer of MSP Division
Mr. Kevin Bury
Chief Information Security Officer
Mr. Tim Brown
President of Americas Sales & Global Channel
Mr. Chad Reese
Managing Director of Its Asia-Pacific & Japan Operations
Mr. Bharat Bedi
Show Less

See Also

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

The intrinsic value of one SWI stock under the Base Case scenario is 19.64 USD.

Is SWI stock undervalued or overvalued?

Compared to the current market price of 13.48 USD, SolarWinds Corp is Undervalued by 31%.

Back to Top