| Finding | Assessment |
|---|---|
| 5-Year Stock Return | Stock currently $748, vs. $212 (5 years ago). One of cybersecurity's strongest 5-year runs. Non-GAAP TTM OP $1,171M; P/E(ttm) 171x at the top of the multi-year range. |
| Business Model | #1 cloud-native cybersecurity platform. $5.51B ARR (+24%). Falcon single-agent architecture across endpoint, cloud, identity, SIEM and the new AI DR pillar. ~100K businesses, hundreds of the Fortune 500. |
| Competitive Moat | NARROW Threat Graph data flywheel and 6+-module consolidation create stickiness, but AI lets challengers build competitive modules in months. Microsoft, Palo Alto, SentinelOne press hard. At 171x P/E the market prices a wide moat. |
| Past 5-YR Drivers | Platform consolidation (51% on 6+ modules), AI-driven security demand (Mythos, AI DR, Charlotte AI), and profitability scaling toward the 25-30% OM target model. |
| Recent Stock Move | Stock currently $748, vs. $390 (Apr 2026 close), +91% post last quarter end. AI-cyber re-rating after the Mythos moment. Record Q1 net new ARR ($256M, +32%) and record FCF $468M. |
| Revenue Trend | DECELERATING Rev YoY: 26% (Q1 2027) → 23% (Q2 2027E). |
| Margin Trend | EXPANDING OM%: 24% (Q1 2027) → 25% (Q2 2027E). |
| TTM OP Trajectory | DECELERATING TTM OP QoQ: 12% (Q1 2027) → 8% (Q2 2027E). TTM OP $1,171M. |
| Key Opportunities | AI DR (“larger than EDR”), raised net new ARR guide, Falcon Flex flywheel. AI DR ARR +250% QoQ, >$50M Q2 pipeline. Next-Gen SIEM >$600M; SIEM+Cloud+Identity >$2B. Incremental AI security budgets. |
| Key Risks | 171x P/E prices in flawless AI-cyber execution; the +91% run is steep. Net new ARR still rebuilding post-outage; analysts probed incremental vs reallocated AI spend. Competition (Microsoft, Palo Alto, SentinelOne); high SBC keeps GAAP profit thin. |
| Catalysts | Net new ARR re-acceleration (H2-weighted); AI DR pipeline conversion (>$50M); 4:1 stock split (trades July 2, 2026); Fal.Con; FedRAMP gov offerings. |
| P/E(ttm) Valuation | EXTREME at 171x trailing, top of the multi-year range. Forward P/E ~152x on FY2027E non-GAAP EPS $4.88-4.96. Upside requires sustained net new ARR acceleration and OM% reaching the 25-30% target. |
| Segment | ARR | Growth | Products | End Markets | Key Competitors |
|---|---|---|---|---|---|
| Endpoint Security | ~$2.6B | Accelerating 3rd Q | Falcon Prevent, Insight, OverWatch | Enterprises, government, mid-market | Microsoft Defender, SentinelOne, Palo Alto |
| Cloud + Identity + SIEM | >$2B combined | Record net new | Cloud Security, Next-Gen Identity, Next-Gen SIEM | Cloud-native enterprises, SOC consolidation | Palo Alto, Wiz, Microsoft Sentinel, Okta |
| Next-Gen SIEM | >$600M | Fastest module | Falcon Next-Gen SIEM, LogScale, Charlotte AI | AI SOC, data analytics | Splunk (Cisco), Microsoft Sentinel, Elastic |
| AI DR (new pillar) | Emerging | +250% QoQ | AI Detection & Response, SGNL, Falcon Shield | Agentic workloads, shadow AI | Greenfield — few direct competitors |
| Falcon Flex (GTM) | ~$1.9B | +99% YoY | Subscription commitment model + Re-Flex | Cross-platform consolidation | N/A (commercial model) |
| Total FY2027 | $5.51B ARR | +24% | $1.39B Q1 revenue (+26% YoY). Record Q1 net new ARR $256M (+32%). 51% of customers use 6+ modules; ~100K businesses. | ||
Cloud infrastructure (AWS, Azure, GCP)
Frontier AI models (Anthropic, OpenAI, NVIDIA)
Threat intelligence feeds
Open-source security tools
Falcon platform (single agent)
Charlotte AI + AgentWorks
Falcon Flex subscription model
AI DR (new pillar) + Threat Graph
$5.51B ARR, ~100K businesses
Hundreds of the Fortune 500
Frontier AI labs (Anthropic, OpenAI)
Hyperscalers & neoclouds
U.S. federal & government agencies
Mid-market via Falcon Go
| Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26 | Q1'27 | Q2'27(E) | |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Apr 2024 | Jul 2024 | Oct 2024 | Jan 2025 | Apr 2025 | Jul 2025 | Oct 2025 | Jan 2026 | Apr 2026 | Jul 2026 |
| Stock Price | $320 | $392 | $280 | $342 | $353 | $509 | $490 | $469 | $390 | $748 |
| Stock QoQ | +29% | +23% | -28% | +22% | +3% | +44% | -4% | -4% | -17% | +91% |
| Rev YoY | +33% | +32% | +28% | +25% | +20% | +21% | +22% | +23% | +26% | +23% |
| OM% | 22% | 24% | 19% | 21% | 18% | 22% | 21% | 25% | 24% | 25% |
| R40 (Rev YoY + OM%) | +54% | +55% | +48% | +46% | +38% | +43% | +44% | +48% | +49% | +47% |
| TTM OP ($M) non-GAAP | 743 | 814 | 834 | 838 | 840 | 868 | 938 | 1,046 | 1,171 | 1,268 |
| TTM OP QoQ | +13% | +10% | +2% | +0% | +0% | +3% | +8% | +12% | +12% | +8% |
| FCF/OP ttm | 146% | 143% | 139% | 135% | 130% | 127% | 125% | 125% | 129% | 128% |
| Debt/EBITDA | 0.5x | 0.5x | 0.4x | 0.4x | 0.4x | 0.4x | 0.4x | 0.3x | 0.3x | 0.3x |
| P/E(ttm) | 94x | 106x | 72x | 86x | 93x | 139x | 133x | 126x | 95x | 171x |
| Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26 | Q1'27 | Q2'27(E) | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 4 | 6 | 4 | 4 | 4 | 3 | 4 | 5 | 5 | 6 | 4 | 4 | 3 | 3 | 2 | 5 | 5 | 6 | 6 | 3 |
| Stock QoQ | -2% | -17% | +11% | -26% | -2% | -37% | +33% | +7% | +15% | +46% | +29% | +23% | -28% | +22% | +3% | +44% | -4% | -4% | -17% | +91% |
| P/E(ttm) | 460x | 293x | 247x | 144x | 118x | 66x | 77x | 68x | 66x | 81x | 94x | 106x | 72x | 86x | 93x | 139x | 133x | 126x | 95x | 171x |