Microstrategy Inc.

By default your notes are visible only to you.

104.1

52-week range

457.2

159.09

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

15.4 %

Dividend Yield TTM

Market cap $

$ 47,261

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

(4)

Price / Book TTM

1.2

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(57.1) %

238.5 %

733.4 %

Free cash flow per share growth

99.7 %

96.8 %

(129.9) %

Earnings per share growth

(151.3) %

(19,501) %

(1,755.4) %

Founded: 1,970

Employees: 3,114

Business Summary:microstrategy (nasdaq: mstr) is a worldwide leader in enterprise analytics and mobility software. a pioneer in the bi and analytics space, microstrategy delivers innovative software that empowers people to make better decisions and transform the way they do business. we provide our enterprise customers with world-class software and expert services so they can deploy unique intelligence applications.

Fair Value Reference Estimate