Cloudflare

NET· NYSE· Cloud infrastructure

Price of record
$280.70
Oct 30
Base value
$96.37
Bear $27.54 · Bull $188.82
Price vs base
+191.3%
Stance
Watch
Score
5.0
Market cap
–
P/FCF
–
EV/Sales
–
FCF margin
13.3%
ROIC, 5 yr avg
–
$280.70

Closing price on October 30, 2026, recorded by an editor

Our base value
$96.37 191.3% above

Where the price sits on our values

Bear value
$27.54
Base value
$96.37
Bull value
$188.82
Price of record
$280.70
191.3% above base

Recorded closes against our base value then

Closed onClosePrice vs base
2026-10-30$280.70–

Prices are closes we record when we publish a view and when we check on a company. An owner reads the price against the value, not by the minute.

Company statistics

From the 10-Ks, computed in code · point at a figure for its formula

Our view

Stance
Watch
Base value
$96.37
Bear / bull
$27.54 / $188.82
Price vs base
+191.3%
Implied growth
55.3%
Score
5.0 / 10

Profile · FY2025

Market cap
–
Enterprise value
–
Diluted shares
348.4M
Revenue
$2.2B
Free cash flow
$287.5M
Owner earnings
-$164.0M

Valuation · FY2025

P/E
–
P/FCF
–
P/Owner earnings
–
EV/Sales
–
EV/FCF
–
P/B
–

Margins · FY2025

Gross
74.5%
Operating
-9.6%
Net
-4.7%
Free cash flow
13.3%
Owner earnings
-7.6%
Stock pay
20.8%

Returns

ROIC, FY2025
–
ROIC, 5 yr avg
–
ROE, FY2025
-7.0%
ROE, 5 yr avg
-20.3%

Growth (CAGR)

Revenue, 3 yr
30.5%
Revenue, 5 yr
38.1%
Revenue, 8 yr
41.5%
Diluted EPS, 3 yr
–
Diluted EPS, 5 yr
–
Diluted EPS, 8 yr
–
Free cash flow, 3 yr
–
Free cash flow, 5 yr
–
Free cash flow, 8 yr
–

Financial health · FY2025

Cash and investments
$4.1B
Total debt
$3.3B
Net cash
$835.9M
Debt/Equity
2.2x
Debt/FCF
11.4x

Shareholder returns · FY2025

Dividend yield
–
Payout ratio
–
Buyback yield
–
Shareholder yield
–
Share count, 5 yr
3.1%

Valuation

Computed from the latest 10-K
Bear value
$27.54
Base value
$96.37
Bull value
$188.82
Price
$280.70
191.3% above base

At $280.70 the price implies revenue growth of 55.3% a year for 5 years, with the base case's other assumptions.

AssumptionBearBaseBull
Revenue growth a year15.0%25.0%30.0%
Free cash flow margin, final year15.0%22.0%28.0%
Share count change a year+3.0%+2.0%+1.5%
Exit multiple of free cash flow25.0x40.0x50.0x
Discount rate10.0%10.0%10.0%
Years555
Value per share today$27.54$96.37$188.82
How these values are computed

Starting from FY2025: revenue $2.2B, 348.4M diluted shares, net cash $835.9M. Final-year free cash flow at the exit multiple, per final share, discounted to today, plus today's net cash per share.

  • Bear: Growth slows before margins expand.
  • Base: Steady 25% growth with margins widening on the fixed network.
  • Bull: Workers and zero trust make Cloudflare a default layer of the internet.

Scorecard

5.0
Scorecard: NET510Technology edge9/10Switching costs6/10Growth runway8/10Profitability3/10Capital allocation4/10Valuation0/10
NET5.0Pick an axis to read the reasons.

Ratings

Five axes judged with a reason; valuation computed from base value and price
Rating
Technology edge9 · Exceptional

Every service on every server across a global network: elegant, cheap to extend and hard to replicate.

Switching costs6 · Average

Network and security services can be moved; the developer platform is stickier but still early.

Growth runway8 · Strong

About 30% a year for several years running.

Profitability3 · Weak

13% free cash flow margin and negative owner earnings once stock pay is counted.

Capital allocation4 · Weak

Shares grow about 2% a year; funded partly with convertible notes.

Valuation0 · Poor

$280.70 is 191% above our base value of $96.37.

Research

View 1 · November 1, 2026

The business

Cloudflare runs a network in hundreds of cities that sits in front of its customers' websites, apps and offices. Traffic passes through it for security (DDoS protection, web application firewall, bot management), performance (content delivery) and zero-trust networking (replacing corporate VPNs). On top of the same network it sells a developer platform (Workers, storage and AI inference at the edge).

Revenue in FY2025 was $2.2B, up 29.8%.

Moat and switching costs

The architecture is the advantage: every server runs the full software stack, so new products ship to the whole network at once and run cheaply on capacity already paid for. A free tier brings millions of developers and websites, which feeds both the threat intelligence and the sales funnel.

Network services can be swapped for rivals (Akamai, Zscaler, the hyperscalers' own offerings) more easily than an application platform, so stickiness depends on customers adopting several products and building on Workers.

How the technology shows up in the numbers

Gross margin near 75%; free cash flow of $287M in FY2025 (13% of revenue). Stock pay was $451M, larger than the free cash flow, so owner earnings were negative (about -$164M) and the GAAP operating margin was -9.6%. The diluted share count grows about 2% a year. Convertible notes are the only debt; net cash was $836M.

Thesis

If the developer platform and zero-trust products make Cloudflare a default layer of the internet, the network's fixed costs turn high growth into high margins later. Today the evidence for owner economics is missing.

We are watching for margin progress before owning.

Risks

  • Dilution continuing at 2% a year with no buybacks.
  • Hyperscalers bundling equivalent services.
  • Valuation: the price has typically assumed many years of high growth.

What would change our mind

  • Free cash flow exceeding stock pay for a full year (a reason to own).
  • Growth falling below 20% before margins expand.
  • Large-customer growth stalling.

Updates

0 since the first view

No updates since the view was published.

Financials: ten years from the 10-Ks

Reported numbers open their filing · computed ones show the formula · ˢ split-adjusted

Revenue

$2.2B

+41.5% a year over 8 years

FY2017: Revenue $134.9MFY2018: Revenue $192.7MFY2019: Revenue $287.0MFY2020: Revenue $431.1MFY2021: Revenue $656.4MFY2022: Revenue $975.2MFY2023: Revenue $1.3BFY2024: Revenue $1.7BFY2025: Revenue $2.2B
FY2017FY2025

Margins

Gross74.5%Operating-9.6%Net-4.7%

FY2025

FY2017: Gross 78.7%, Operating -7.2%, Net -8.0%FY2018: Gross 77.4%, Operating -44.1%, Net -45.2%FY2019: Gross 77.9%, Operating -37.6%, Net -36.9%FY2020: Gross 76.6%, Operating -24.8%, Net -27.7%FY2021: Gross 77.6%, Operating -19.5%, Net -39.7%FY2022: Gross 76.1%, Operating -20.6%, Net -19.8%FY2023: Gross 76.3%, Operating -14.3%, Net -14.2%FY2024: Gross 77.3%, Operating -9.3%, Net -4.7%FY2025: Gross 74.5%, Operating -9.6%, Net -4.7%
FY2017FY2025

Free cash flow and owner earnings

Free cash flow$287.5MOwner earnings-$164.0M

FY2025

FY2017: Free cash flow -$15.9M, Owner earnings -$18.6MFY2018: Free cash flow -$68.7M, Owner earnings -$96.1MFY2019: Free cash flow -$82.2M, Owner earnings -$118.8MFY2020: Free cash flow -$73.5M, Owner earnings -$129.8MFY2021: Free cash flow -$28.3M, Owner earnings -$118.5MFY2022: Free cash flow -$20.0M, Owner earnings -$222.8MFY2023: Free cash flow $140.0M, Owner earnings -$134.0MFY2024: Free cash flow $195.4M, Owner earnings -$143.1MFY2025: Free cash flow $287.5M, Owner earnings -$164.0M
FY2017FY2025

Diluted shares

348.4M

+138.1% over 8 years, net dilution

FY2017: Diluted shares –FY2018: Diluted shares –FY2019: Diluted shares 146.3MFY2020: Diluted shares 299.8MFY2021: Diluted shares 312.3MFY2022: Diluted shares 326.3MFY2023: Diluted shares 333.7MFY2024: Diluted shares 341.4MFY2025: Diluted shares 348.4M
FY2017FY2025

Net cash

$835.9M

$835.9M more cash than debt

FY2017: Net cash –FY2018: Net cash –FY2019: Net cash $636.9MFY2020: Net cash $648.8MFY2021: Net cash $662.8MFY2022: Net cash $213.7MFY2023: Net cash $390.4MFY2024: Net cash $568.6MFY2025: Net cash $835.9M
FY2017FY2025

Every figure, year by year

Fiscal yearFY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
The business
Revenue$134.9M$192.7M$287.0M$431.1M$656.4M$975.2M$1.3B$1.7B$2.2B
Revenue growth–42.8%49.0%50.2%52.3%48.6%33.0%28.8%29.8%
Gross margin78.7%77.4%77.9%76.6%77.6%76.1%76.3%77.3%74.5%
Operating margin-7.2%-44.1%-37.6%-24.8%-19.5%-20.6%-14.3%-9.3%-9.6%
Net income-$10.7M-$87.2M-$105.8M-$119.4M-$260.3M-$193.4M-$183.9M-$78.8M-$102.3M
Net margin-8.0%-45.2%-36.9%-27.7%-39.7%-19.8%-14.2%-4.7%-4.7%
Diluted EPS––$-0.72$-0.40$-0.83$-0.59$-0.55$-0.23$-0.29
Return on invested capital?–––––––––
Cash
Operating cash flow$3.2M-$43.3M-$38.9M-$17.1M$64.6M$123.6M$254.4M$380.4M$603.1M
Capital expenditure$19.0M$25.5M$43.3M$56.4M$93.0M$143.6M$114.4M$185.0M$315.6M
Free cash flow-$15.9M-$68.7M-$82.2M-$73.5M-$28.3M-$20.0M$140.0M$195.4M$287.5M
Stock-based compensation$2.8M$27.3M$36.6M$56.3M$90.1M$202.8M$274.0M$338.5M$451.5M
Owner earnings?-$18.6M-$96.1M-$118.8M-$129.8M-$118.5M-$222.8M-$134.0M-$143.1M-$164.0M
Free cash flow per share––$-0.56$-0.25$-0.09$-0.06$0.42$0.57$0.83
Capital allocation
Dividends paid–––––––––
Share repurchases$16.0K$65.0K$283.0K$157.0K$189.0K$3.0K$34.0K$0$0
Diluted shares––146.3M299.8M312.3M326.3M333.7M341.4M348.4M
Share count change?–––104.9%4.2%4.5%2.2%2.3%2.1%
Balance sheet
Cash and equivalents$26.9M$25.1M$139.0M$108.9M$313.8M$204.2M$86.9M$147.7M$943.5M
Short-term investments–$135.6M$498.0M$923.2M$1.5B$1.4B$1.6B$1.7B$3.2B
Total debt––$0$383.3M$1.2B$1.4B$1.3B$1.3B$3.3B
Net debt––-$636.9M-$648.8M-$662.8M-$213.7M-$390.4M-$568.6M-$835.9M
Shareholders' equity-$59.8M-$113.5M$725.8M$816.9M$811.4M$624.0M$763.0M$1.0B$1.5B

History of our views

Every view stays as published; revisions say why
ViewPublishedStancePrice then
View 12026-11-01Watch–

Latest filings

All on EDGAR
2026-08-0610-QQuarterly report
2026-08-068-KEarnings release
2026-06-09DEF 14AProxy statement
2026-05-0810-QQuarterly report
2026-05-078-KEarnings release
2026-02-2610-KAnnual report
2026-02-108-KEarnings release
2025-10-3010-QQuarterly report
2025-10-308-KEarnings release
2025-07-3110-QQuarterly report

More from our coverage

All coverage