Deck
Elastic N.V. · ESTC · NYSE
Elastic sells subscriptions to a search-and-analytics platform built on Elasticsearch — used for enterprise search, observability, and security — as self-managed software and a consumption-priced hosted cloud service.
$56.95
Share price
$6.1B
Market cap
$1.74B
Revenue (FY2026)
$322M
Free cash flow
Public on the NYSE since October 2018, Elastic peaked near $187 in the 2021 software boom; at about $57 in mid-2026 it trades roughly 70% below that high and near the middle of a $43–$68 range over the past year.
2 · Owner economics
The cash is real, but most of it still pays employees in stock.
$322M
Free cash flow
FY2026, as reported
$298M
Stock compensation
17.2% of revenue
~$23M
Owner FCF
after charging stock pay
0.4%
Owner FCF yield
vs 5.3% reported
Operating cash flow leans on a large non-cash stock-compensation add-back and on customers prepaying, not on operating profit — Elastic still ran a $33M operating loss. Charge stock pay as the expense it is, and the cash genuinely free to shareholders was about $23M, near 1.4% of revenue. The trajectory is improving — owner FCF turned positive in FY2025 and stock comp has eased from 19.1% to 17.2% of revenue — but a $623.9M unrecognized RSU pipeline sits ahead.
3 · What the price pays
It is the cheapest scaled name in its peer group, and the discount is earned.
- Priced for the middle. At about $57 the shares carry a market cap near $6.1B and an enterprise value near $5.3B — roughly 3.0x sales and 16.5x reported free cash flow, the lowest price-to-sales in a peer set that runs from 5x to 36x.
- A quality discount, not a mispricing. Elastic is sub-scale on each front, discloses no revenue by solution, runs a ~19% cash margin against peers nearer 27–30%, and carries the memory of a FY2025 stumble — what the market pays for a mid-teens grower it does not yet trust to convert growth into per-share cash.
- The swing factor is stock comp, not growth. Held at ~14% growth to FY2029, owner free cash flow spans ~$52M if stock comp stays near 17% of revenue to ~$206M at the 11% peers run. The $72–74 consensus target is entirely a function of that conversion happening.
4 · Growth engine
Growth is slowing in level but improving in mix.
- Decelerating headline. Revenue rose 17% to $1.74B in FY2026, down from 19%, with management guiding about 15% for FY2027 — a normal glide as the base compounds.
- The committed core carries it. Annual Elastic Cloud grew 28% to 37% of revenue and self-managed subscriptions grew 14%; together about 83% of revenue is compounding in the mid-teens to high-20s, while month-to-month Cloud grew just 3%.
- AI is now measurable. Customers spending over $100K a year on AI use cases climbed from ~200 to over 600 in two years, and a record $1.98B backlog — roughly a year of revenue — underwrites the guide. Elastic still does not disclose AI revenue in dollars.
5 · Moat and competition
The defense is switching cost and a developer funnel, not the code.
- The code is forkable; the platform is sticky. Anyone can take the open features — AWS forked OpenSearch within weeks — so the moat is the cost of consolidating logs, search, and security onto one data store. Net expansion sits near 112%, steady but well below the ~130% of four years ago.
- Sub-scale on every front. The $1.74B is split across search, observability, and security, facing a larger focused leader on each — Datadog, CrowdStrike, MongoDB — and its $452M R&D budget is outspent several to one. Independent analysts still rank it a Leader in observability and SIEM.
- The hyperscaler paradox. AWS, Google, and Microsoft are both Elastic's distribution channel and its best-funded rivals on AI search; one channel partner is 11% of revenue. The 2024 return to an open-source license re-points the funnel at AI retrieval, where its mindshare is strongest.
6 · Earnings quality and stewardship
The reported profit is a tax artifact; the cash and the balance sheet hold up.
- GAAP net income is uninformative. FY2026's $368M profit came almost entirely from a $370M deferred-tax benefit — a valuation-allowance release, the third year running the tax line set the sign of earnings. Cash taxes stayed near $28M and free cash flow is clean of it.
- Conservatively marked. One critical audit matter, unbilled receivables of $3.1M, goodwill and intangibles under 12% of assets, no impairments. Receivables outrunning revenue (DSO near 97 days) reads as billing timing, worth watching rather than aggressive recognition.
- Management executes, then mistimes. A self-inflicted FY2025 sales reorganization cut the guide and drew a securities suit, yet delivery beat even the pre-cut number. The maiden buyback front-loaded roughly $300M near $80 months before the stock fell to the high-$50s.
7 · What to watch
Whether the equity compounds depends most on stock comp falling as a share of revenue.
- The constructive read. A genuine, net-cash ($799M), cash-generative software business at the cheapest sales multiple in its group, with a $1.98B backlog and an improving revenue mix — needing competent cost discipline, not re-acceleration, to work.
- The cautious read. Owner-level cash rounds to little today, stock-comp intensity has barely moved (19.1% to 17.2% of revenue in three years) with a $623.9M RSU pipeline ahead, and Elastic is sub-scale on all three fronts against better-funded rivals.
- What would decide it. Two or three years of the stock-comp-to-revenue ratio actually falling toward the 12–14% peers run, while sales-led subscription growth holds its mid-teens pace. Both sit on the face of the filings every quarter.
This briefing distills a guided study built chapter by chapter for Elastic — nine chapters from what the company is through what to watch.
Watchlist to re-rate: Stock comp as a percent of revenue (drifting toward 12–14% or stuck near 17%); Net Expansion Rate (above ~115% signals returning pricing power, below ~105% signals erosion); and whether the remaining $160M of buyback is spent below the $76.91 already paid.