
SolarWinds Corp
NYSE:SWI

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:

Valuation History
SolarWinds Corp
Fundamental Analysis


Revenue & Expenses Breakdown
SolarWinds Corp
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 |
Free Cash Flow Analysis
SolarWinds Corp
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.