TEAM

$95.31

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 12.00% trendline growth.
Want to create your own valuation? Create a free account.
$175.62

With 20% Margin of Safety (MoS):

$140.50
47.41% upside
Capital Efficiency
Average Quarterly ROIC
-3.17%
Cost of Capital (estimated)11%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
66
BullishWeighted across 6 signals
DCF Discount
47.4% discount to price
100
FCF Yield
5.5% trailing FCF yield
87
ROIC vs WACC
ROIC -3.2% vs WACC 11.0% (-0.3x)
0
Net Debt / FCF
Net cash position
100
Buybacks
Share count growing
30
FCF CAGR (5Y)
17.6% 5Y FCF CAGR
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC, Buybacks.
Narrative Score
73
Improving
Weighted across 4 recent drivers · Last 30 days+3 vs previous · +2 new driversVs 6-Month Baseline: High (100th pct)
Trend: Improving upConfidence: 100%Updated: 5h ago
Sources: 93 (News 76 · Analyst 17)
Drivers
57 news sentiment+1.6
18 regulatory scrutiny+0.7
Downgrade headlines-0.1
17 analyst reiterations0.0
Other Metrics
P/E-132.7
Profit Margin-3.3%
Owner Earnings-$30.47m
One Dollar Premise0.00%
Debt/Equity3.19
Current Ratio1.16
PEG94.200
Free Cash Flow (in millions)
2013201420152016201720182019202020212022202320242025
$62$86$131$164$215$342$513$610$866$892$894$1,481$1,373
How Intrinziq Estimates Fair Value

Intrinziq estimates Atlassian Corporation's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Atlassian CorporationTechnology

Atlassian Corporation, through its subsidiaries, designs, develops, licenses, and maintains various software products worldwide. Its product portfolio includes Jira Software and Jira Work Management, a project management system that connects technical and business teams so they can better plan, organize, track and manage their work and projects; Confluence, a connected workspace that organizes knowledge across all teams to move work forward; and Trello, a collaboration and organization product that captures and adds structure to fluid and fast-forming work for teams. The company also offers Jira Service Management, an intuitive and flexible service desk product for creating and managing service experiences for various service team providers, such as IT, legal, and HR teams; and Jira Align, an Atlassian's enterprise agility solution designed to help businesses to adapt and respond dynamic business conditions with a focus on value-creation. In addition, it provides Bitbucket, an enterprise-ready Git solution that enables professional dev teams to manage, collaborate, and deploy quality code; Atlassian Access, an enterprise-wide product for enhanced security and centralized administration that works across every Atlassian cloud product; and Jira Product, a prioritization and road mapping tool. Further, the company's portfolio includes Atlas, a teamwork directory; Bamboo, a continuous delivery pipeline; Crowd, a single sign-on; Crucible, a collaborative code review; Fisheye, a search, track, and visualize code change software; and Compass, a developer experience platform. Additionally, it offers Opsgenie, an on-call and alert management software; Sourcetree, a free git client for windows and mac; Statuspage that communicates real-time status to users; Beacon, an intelligent threat detection software; and Atlassian Access that enhance data security and governance for Atlassian Cloud products. The company was founded in 2002 and is headquartered in Sydney, Australia.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.