What Is NET Fair Value?
Cloudflare Inc. (NET) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, Cloudflare Inc. (NET) has a composite fair value estimate of $55.69 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $280.70, suggesting the stock is overvalued by 80.2%.
Data as of October 31, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$55.69
vs. current price of $280.70(-80.2%)
How Is NET Fair Value Calculated?
Four independent models estimate what NET is worth. Each uses different inputs and assumptions. The composite blends them by weight.
NET Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$81.62
-70.9%Overvalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
NET Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$11.37
-95.9%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$43.55
-84.5%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $280.70 is 70.9% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $864.9M | $764.2M |
| Year 2 | $1.08B | $843.9M |
| Year 3 | $1.35B | $932.0M |
| Year 4 | $1.69B | $1.03B |
| Year 5 | $2.11B | $1.14B |
| Year 6 | $2.64B | $1.26B |
| Year 7 | $3.30B | $1.39B |
| Year 8 | $4.12B | $1.53B |
| Year 9 | $5.16B | $1.69B |
| Year 10 | $6.44B | $1.87B |
| Terminal Value | $61.80B | $17.91B |
What Are NET's Key Financial Metrics?
Earnings & Growth
Current Price
$280.70
EPS (TTM)
-$0.58
Forward P/E
166.9
Profit Margin
-8.2%
Cash & Balance Sheet
Free Cash Flow
691.9M
EBITDA
-3.6M
Book Value
$4.55
Total Debt
3.5B
What Do Analysts Say About NET?
Low
$160.00
Average
$343.42
High
$430.00
Upside
+22.3%
NET Fair Value FAQ
What is the fair value of NET?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), NET's estimated fair value is $55.69. The stock is currently trading at $280.70, which makes it overvalued by our analysis.
How is NET's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is NET overvalued or undervalued?
Based on our analysis, NET is overvalued. The current price of $280.70 is 80.2% above our estimated fair value of $55.69.
What do Wall Street analysts say about NET?
31 analysts cover Cloudflare Inc. with a consensus rating of "Buy." The average price target is $343.42, ranging from $160.00 to $430.00. This implies 22.3% upside from the current price.