-0.15%
-0.52%
0.83%
1.57%
49.34%
-42.95%
-59.85%

Company Description

HashiCorp, Inc.provides multi-cloud infrastructure automation solutions worldwide.The company offers Terraform, an infrastructure provisioning product that applies an Infrastructure-as-Code approach, where processes and configuration required to support applications are codified and automated instead of being manual and ticket-based; and Vault, a secrets management and data protection product, which enables security teams to apply policies based on application and user identity to govern access to credentials and secure sensitive data.


It also provides Consul, an application-centric networking automation product that enables practitioners to manage application traffic, security teams to secure and restrict access between applications, and operations teams to automate the underlying network infrastructure; and Nomad, a scheduler and workload orchestrator, which provides practitioners with a self-service interface to manage the application lifecycle.The company was incorporated in 2012 and is headquartered in San Francisco, California.

Market Data

Last Price 34.2
Change Percentage -0.15%
Open 34.28
Previous Close 34.25
Market Cap ( Millions) 6992
Volume 3271613
Year High 34.47
Year Low 21.5
M A 50 34.04
M A 200 33.44

Financial Ratios

FCF Yield 0.97%
Dividend Yield 0.00%
ROE -9.94%
Debt / Equity 0.00%
Net Debt / EBIDTA 518.04%
Price To Book 5.53
Price Earnings Ratio -56.95
Price To FCF 102.77
Price To sales 10.68
EV / EBITDA -34.04

News

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Support

Expected Growth : 25.45 %

What the company do ?

HashiCorp, Inc. offers comprehensive support, including 24/7 assistance, training, and consulting services, to ensure successful adoption and deployment of their products.

Why we expect these perspectives ?

HashiCorp, Inc.'s support fuels growth, driven by increasing adoption of cloud-based infrastructure, rising demand for multi-cloud management, and growing need for security and compliance in DevOps practices, resulting in 25.45% growth.

Segment nΒ°2 -> Cloud-hosted Services

Expected Growth : 26.27 %

What the company do ?

Cloud-hosted services from HashiCorp, Inc. provide a suite of infrastructure automation tools, including Terraform Cloud, Vault, and Consul, for secure, scalable, and efficient infrastructure management.

Why we expect these perspectives ?

HashiCorp's cloud-hosted services growth is driven by increasing adoption of cloud computing, digital transformation, and DevOps practices. The company's strong brand reputation, expanding partner ecosystem, and innovative products such as Terraform and Vault also contribute to its growth. Additionally, the rising need for multi-cloud management, security, and infrastructure automation solutions fuels demand for HashiCorp's services.

Segment nΒ°3 -> License

Expected Growth : 26.3 %

What the company do ?

The License from HashiCorp, Inc. is an Apache-2.0 licensed agreement that allows users to freely use, modify, and distribute HashiCorp's software products.

Why we expect these perspectives ?

HashiCorp's license growth driven by increasing adoption of cloud-native technologies, rising demand for infrastructure automation, and growing need for multi-cloud management. Strong brand reputation, expanding partner ecosystem, and continuous innovation in products like Terraform and Vault also contribute to the 26.3% growth.

Segment nΒ°4 -> Professional Services

Expected Growth : 25.45 %

What the company do ?

HashiCorp's Professional Services provide expert guidance and support for implementing and optimizing their cloud infrastructure and security products, such as Terraform, Vault, and Consul.

Why we expect these perspectives ?

HashiCorp's Professional Services growth is driven by increasing adoption of cloud-based infrastructure, rising demand for DevOps and multi-cloud strategies, and the need for expert guidance in implementing and managing complex IT environments. Strong partnerships with major cloud providers and a growing customer base also contribute to this growth.

Hashicorp, Inc. Products

Product Range What is it ?
Terraform Infrastructure as Code (IaC) tool that enables users to define and manage cloud and on-premises infrastructure using human-readable configuration files
Vault Secrets management and encryption platform that securely stores and manages sensitive data such as API keys, passwords, and certificates
Consul Service discovery and configuration tool that enables service registration, health checking, and load balancing
Nomad Orchestration tool that automates the deployment and management of applications and services
Waypoint Application deployment and release management tool that enables automated deployment and rollback of applications
Boundary Identity-based access management platform that enables secure access to infrastructure and applications
Packer Image creation tool that enables the creation of machine images for multiple platforms

HashiCorp, Inc.'s Porter Forces

HashiCorp's products are highly specialized and have a strong brand reputation, making it difficult for substitutes to emerge.

HashiCorp's customers are largely enterprises and large organizations, which have limited bargaining power due to the company's strong brand reputation and specialized products.

HashiCorp has a diverse supplier base, and its suppliers have limited bargaining power due to the company's strong brand reputation and specialized products.

The cloud infrastructure and DevOps markets are highly competitive, and new entrants can easily emerge, posing a threat to HashiCorp's market share.

The cloud infrastructure and DevOps markets are highly competitive, with many established players, leading to a high intensity of rivalry.

Capital Structure

Value
Debt Weight 1.14%
Debt Cost 3.95%
Equity Weight 98.86%
Equity Cost 10.21%
WACC 10.13%
Leverage 1.16%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
HOOD Robinhood Markets, Inc. operates financial services platform in the United States. Its platform allows users to invest in stocks, exchange-traded funds (ETFs), options, gold, and cryptocurrencies. The company also offers …
TOST Toast, Inc. operates a cloud-based and digital technology platform for the restaurant industry in the United States and Ireland. The company offers Toast Point of Sale (POS), a hardware product; …
DOCN DigitalOcean Holdings, Inc., through its subsidiaries, operates a cloud computing platform in North America, Europe, Asia, and internationally. Its platform provides on-demand infrastructure and platform tools for developers, start-ups, and …
ALTR Altair Engineering Inc., together with its subsidiaries, provides software and cloud solutions in the areas of simulation, high-performance computing, data analytics, and artificial intelligence worldwide. The company operates in two …
AFRM Affirm Holdings, Inc. operates a platform for digital and mobile-first commerce in the United States and Canada. The company's platform includes point-of-sale payment solution for consumers, merchant commerce solutions, and …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
34.2$
Current Price
34.2$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Toast Logo
Toast
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

HashiCorp Logo
HashiCorp
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Altair Engineering Logo
Altair Engineering
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Robinhood Markets Logo
Robinhood Markets
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

DigitalOcean Logo
DigitalOcean
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Affirm Logo
Affirm
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->