Suspension of trading

Valuation HashiCorp, Inc.

Stocks

Delayed Nasdaq 00:00:00 27/02/2025 +03			5-day change	1st Jan Change
34.78 ^USD	-0.09%		-.--%	-

23/09/25	Stackgen Announces Technology Partnership with Hashicorp to Deliver Visual Infrastructure Automation for Enterprise Teams	CI
03/06/25	HashiCorp Expands Unified Lifecycle Management for Hybrid Cloud Operations	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027
Market Cap ¹	11,877	6,049	4,282	7,111	7,111	-
Change	-	-49.07%	-29.22%	66.08%	0%	-
Enterprise Value (EV)	10,521	4,763	3,003	7,111	7,111	7,111
Change	-	-54.73%	-36.95%	136.78%	0%	0%
P/E	-19.1x	-21.9x	-22.3x	-	-	-
PBR	9.43x	5.07x	3.59x	-	-	-
PEG	-0x	0.4x	0.7x	-	-	-
Capitalization / Revenue	37,026,262x	12,710,562x	7,342,342x	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3.48	-1.47	-0.98	-	-	-
Distribution rate	-	-	-	-	-	-
Net sales	320.8	475.9	583.1	-	-	-
EBITDA	-85.88	-120.6	-69.85	-	-	-
EBIT	-88.38	-125.1	-79.36	-	-	-
Net income	-290.1	-274.3	-190.7	-	-	-
Net Debt	-1,356	-1,286	-1,279	-	-	-
Reference price ²	66.39	32.18	21.86	34.78	34.78	34.78
Nbr of stocks (in thousands)	178,896	187,968	195,864	204,447	204,447	-
Announcement Date	3/10/22 A	3/9/23 A	3/5/24 A	-	-	-

¹USD in Million²

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HASHICORP, INC.	-	-	-	-	7.11B
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	595.21B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%