Atlassian (TEAM) DCF: History & Chart

Atlassian Corporation(TEAM)

Software - Application · Sydney, NSW

$179.17+2.75 (+1.56%)

Delayed quote: Sep 9, 2026, 10:20 AM EDT

About Atlassian Corporation

Atlassian Corporation, operating globally via its subsidiaries, specializes in creating, distributing, and supporting a diverse range of software solutions. Its extensive product suite features Jira Software and Jira Work Management, comprehensive project management platforms enabling technical and business teams to efficiently plan, organize, monitor, and execute tasks. Confluence serves as a collaborative workspace, centralizing knowledge to advance team efforts, while Trello provides a flexible tool for teams to structure and manage dynamic, rapidly evolving projects. Additionally, Atlassian provides Jira Service Management, an adaptable service desk solution empowering IT, legal, HR, and other service teams to deliver and oversee exceptional service experiences. Another key offering is Jira Align, an enterprise agility platform crafted to assist businesses in navigating dynamic market conditions by prioritizing value generation. Furthermore, its offerings include Bitbucket, an enterprise-grade Git repository management system facilitating professional development teams in collaborating on, managing, and deploying high-quality code. Atlassian Access provides robust, enterprise-wide security and centralized administration, enhancing data governance across its entire suite of cloud products. The portfolio also contains Jira Product, a dedicated tool for prioritizing and mapping out product roadmaps. The company's diverse portfolio extends to Atlas, a teamwork directory; Bamboo, a continuous delivery pipeline; Crowd for single sign-on capabilities; Crucible for collaborative code reviews; Fisheye, a tool to search, track, and visualize code changes; and Compass, a developer experience platform. Other notable products encompass Opsgenie, for on-call and alert management; Sourcetree, a free Git client for Windows and Mac; Statuspage, for real-time status communication to users; and Beacon, an intelligent threat detection system. Established in 2002, Atlassian Corporation maintains its headquarters in Sydney, Australia.

Sydney, NSW

13,301 employees

www.atlassian.com

Technology / Software - Application

Sector: Technology
Industry: Software - Application
CEO: Michael Cannon-Brookes

View full financials

Atlassian Corporation (TEAM) DCF Valuation

Price is INSIDE the estimated range

$113.19

$189.04

Model scenario range

$179.17

Today's price

TGM's two-stage DCF values Atlassian Corporation (TEAM) between $113.19 and $189.04 depending on assumptions, with a base case of $147.30. Growth is taken from the company's own record (5-year revenue CAGR (FCF growth too volatile to use) (capped at 18%)), fading to 2.5% long-run; the discount rate (9.3%) reflects its beta.

What would today's price require?

Growth the price assumes+23.1%/yr

Actual revenue growth, last 5 years+25.8%/yr

$179.17 is justified only if free cash flow grows about +23.1% a year (fading to 2.5% long-run) at a 9.3% required return — slower than the company has actually grown.

Scenario	FCF growth (fading to 2.5%)	Discount	Value / share
Conservative	15.0%/yr	10.3%	$113.19
Base case	18.0%/yr	9.3%	$147.30
Optimistic	20.0%/yr	8.3%	$189.04
Third-party model estimate (FMP)	independent reference · retrieved Sep 9, 2026 · assumptions not provided		$70.16

The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$179.17

Market-Implied Growth

+23.1%/yr

vs +25.8% 5Y actual

Model Scenario Range

$113.19 – $189.04

model output — not a price target

TEAM DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for TEAM (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.

FCF Growth Rate18%/yr

Historical FCF CAGR: 3Y 16.1% · 5Y 10.3% · 10Y 30.1%

Discount Rate (WACC)9.3%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $1.4B · 0.26B shares · net cash $201.4M

Estimated Fair Value

$147.30

-17.8% vs $179.17

Current price$179.17

Third-party model estimate (FMP)$70.16

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 18.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $179.17; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
7.3%	$181	$196	$214	$236	$263
8.3%	$152	$163	$175	$189	$206
9.3%	$131	$139	$147	$157	$169
10.3%	$115	$121	$127	$134	$142
11.3%	$102	$107	$111	$117	$123