SolarWinds

Subscription Model Shift And Generative AI Will Strengthen Future Competitiveness

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

11 Sep 24

Updated

17 Apr 25

Views

17 Apr

US$18.49

AnalystConsensusTarget's Fair Value

US$17.12

8.0% overvalued

74.6%

0.7%

74.6%

0.7%

You can edit this narrative until May 12 6:01 AM. Then, changes will post as Updates.

Author's Valuation

US$17.128.0% overvalued

AnalystConsensusTarget Fair Value

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

1 view

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

0 views

Shared on 02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

0 views

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

0 views

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

0 views

Shared on 11 Mar 25

Fair value Increased 8.22%

AnalystConsensusTarget has decreased profit margin from 20.0% to 15.8% and increased future PE multiple from 20.7x to 28.5x.

0 views

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

US$17.12

8.0% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

3.44%

Historical revenue growth rate

-0.02%

Software revenue growth rate

1.55%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.62%

Calculation

US$139.24m

Earnings '28

28.72x

PE Ratio '28

US$4.00b

Market Cap '28

US$4.00b

Market Cap '28

182.27m

No. shares '28

US$21.94

Share Price '28

US$21.94 Share Price '28

Discounted to 2025 @ 8.62% p.a.

US$17.12

Fair Value '25