PSTG

$64.28

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.
$34.98

With 20% Margin of Safety (MoS):

$27.98
-56.47% downside
Fundamental Score
40
BearishWeighted across 6 signals
DCF Discount
56.5% premium to price
0
FCF Yield
2.1% trailing FCF yield
3
ROIC vs WACC
ROIC vs WACC unavailable
50
Net Debt / FCF
Net cash position
100
Buybacks
Share count growing
30
FCF CAGR (5Y)
9.3% 5Y FCF CAGR
71
Strengths: Net Debt / FCF, FCF CAGR (5Y). Concerns: DCF Discount, FCF Yield.
Narrative Score
60
Improving
Weighted across 5 recent drivers · Last 30 daysVs 6-Month Baseline: High (85th pct)
Trend: Improving upConfidence: 91%Updated: 3h ago
Sources: 54 (News 44 · Analyst 10)
Drivers
30 news sentiment+1.0
13 regulatory scrutiny-0.1
Margin pressure+0.0
Analyst downgrades-0.0
9 analyst reiterations0.0
Other Metrics
P/E161.6
Profit Margin3.7%
Owner Earnings$386.48m
One Dollar Premise0.00%
Debt/Equity2.04
Current Ratio1.59
PEG1.616
Free Cash Flow (in millions)
201420152016201720182019202020212022202320242025
-$55-$92$31$63$138$265$286$283$512$925$873$446
How Intrinziq Estimates Fair Value

Intrinziq estimates Pure Storage, Inc.'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.

Pure Storage, Inc.Technology

Pure Storage, Inc. provides data storage technologies, products, and services in the United States and internationally. The company's Purity software is shared across its products and provides enterprise-class data services, such as data reduction, data protection, and encryption, as well as storage protocols, including block, file, and object. Its products portfolio includes FlashArray for block-oriented storage, addressing databases, applications, virtual machines, and other traditional workloads; FlashArray//XL; and FlashArray//C, an all-QLC flash array. The company also provides FlashBlade, a solution for unstructured data workloads of various types; FlashStack that combines compute, network, and storage to provide an infrastructure platform; FlashRecover, an all-flash modern data-protection solution; and AIRI, a full-stack AI-ready infrastructure. In addition, it offers evergreen storage subscription, Pure as-a-Service, and Cloud Block Store, as well as Portworx a cloud-native Kubernetes data management solution It also offers technical and professional, training and education, and certification services. The company sells its products and subscription services through direct sales force and channel partners. The company was formerly known as OS76, Inc. and changed its name to Pure Storage, Inc. in January 2010. Pure Storage, Inc. was incorporated in 2009 and is headquartered in Mountain View, California.

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.
Pure Storage, Inc. (PSTG) Intrinsic Value & DCF Valuation | Intrinziq