SolarWinds Corp
NYSE:SWI

Watchlist Manager
SolarWinds Corp Logo
SolarWinds Corp
NYSE:SWI
Watchlist
Price: 18.49 USD Market Closed
Market Cap: 3.2B USD

Intrinsic Value

The intrinsic value of one SWI stock under the Base Case scenario is 16.38 USD. Compared to the current market price of 18.49 USD, SolarWinds Corp is Overvalued by 11%.

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

SWI Intrinsic Value
16.38 USD
Overvaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
SolarWinds Corp

SWI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for SWI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about SWI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about SolarWinds Corp
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
SolarWinds Corp

Current Assets 403.5m
Cash & Short-Term Investments 259.3m
Receivables 115.2m
Other Current Assets 28.9m
Non-Current Assets 2.8B
PP&E 44.6m
Intangibles 2.5B
Other Non-Current Assets 228.1m
Efficiency

Free Cash Flow Analysis
SolarWinds Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
SolarWinds Corp

Revenue
796.9m USD
Cost of Revenue
-83.3m USD
Gross Profit
713.6m USD
Operating Expenses
-505.2m USD
Operating Income
208.4m USD
Other Expenses
-96.5m USD
Net Income
111.9m USD
Fundamental Scores

SWI Profitability Score
Profitability Due Diligence

SolarWinds Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

47/100
Profitability
Score

SolarWinds Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

SWI Solvency Score
Solvency Due Diligence

SolarWinds Corp's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
30/100
Solvency
Score

SolarWinds Corp's solvency score is 30/100. 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 drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for SWI is 17.49 USD with a low forecast of 14.14 USD and a high forecast of 19.43 USD.

Lowest
Price Target
14.14 USD
24% Downside
Average
Price Target
17.49 USD
5% Downside
Highest
Price Target
19.43 USD
5% Upside
View Analyst Estimates
View Analyst Estimates

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

Ownership

SWI Insider Trading
Buy and sell transactions by insiders

SWI News

Other Videos
What is the Intrinsic Value of one SWI stock?

The intrinsic value of one SWI stock under the Base Case scenario is 16.38 USD.

Is SWI stock undervalued or overvalued?

Compared to the current market price of 18.49 USD, SolarWinds Corp is Overvalued by 11%.

Back to Top