Smartsheet Inc

SMAR

Statistics

$56.47	Share Price
$45.00	Fair Value
25.49%	Price vs Fair Value
$8.0 B	Market Cap
35.5%	3yr Avg Revenue Growth
15.0%	Projected Sales Growth Next Year
29.5%	Free Cash Flow ROIC
	Rising Revenues
	Recurring Revenues
	High Switching Costs Moat

Stock Research and Updates

Research Article

Finally, SaaS At A Reasonable Valuation: Smartsheet green dot

Apr 15, 2024

Updates

Smartsheet Q2 Tracking To Expectations

Sep 8, 2024

Smartsheet Up 15% After Q1 Results

Jun 7, 2024

Fair Value Calculation Assumptions

Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Smartsheet Inc (SMAR) is $45.00.

24.0%	Free Cash Flow Margin
11.2%	Discount Rate / Required Rate of Return
13.8%	Average Annual Revenue Growth (Years 1-5)
3.1%	Average Annual Share Dilution (Years 1-5)
8.2%	Average Annual Revenue Growth (Years 6-10)
1.8%	Average Annual Share Dilution (Years 6-10)
6.0%	Terminal Growth Rate
$43.20	Sum of Discounted Free Cash Flows
$2.13	Net "Excess" Cash/Debt Per Share
$45.00	Fair Value Estimate (rounded)

Last updated Sep 8, 2024

Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.

Watch List

APPF	2.41%
S	11.12%
NTNX	33.50%
CRWD	108.68%
SEMR	16.62%
SNOW	28.44%
SE	79.50%

vs. Fair Value Estimates

Buy List

TSM	-25.61%
GOOG	-42.57%
NYAX	-44.17%
HRMY	-48.69%
YOU	-54.31%
ADBE	-29.83%

vs. Fair Value Estimates

Hold List

ZETA	-8.41%
MSFT	-24.20%
ODD	-23.18%
ASR	-24.82%
FLYW	-2.65%
CELH	-20.22%
TOST	34.20%
CPNG	6.94%
HIMS	137.18%
PAYC	-22.88%
MNDY	33.34%
GLBE	1.37%
ZS	30.99%
V	-2.91%
ADSK	9.00%
NOW	16.91%
ABNB	-12.75%
MELI	-14.45%
FTNT	11.97%
TEAM	30.92%

vs. Fair Value Estimates