PagerDuty Inc. logo

PagerDuty Inc.

PD | NYSE
Chart Builder DCF Calculator
$14.46
+$0.46 (+3.29%)
At close: Sep 21, 2026, 4:00 PM ET
$14.46
$0 (0.00%)
After-hours: Sep 21, 2026, 5:55 PM ET
TTM
Period Ending
Q2 2027
Jul 30, 2026
Q1 2027
Apr 29, 2026
Q4 2026
Jan 30, 2026
Q3 2026
Oct 30, 2025
Q2 2026
Jul 30, 2025
Q1 2026
Apr 29, 2025
Q4 2025
Jan 30, 2025
Q3 2025
Oct 30, 2024
Q2 2025
Jul 30, 2024
Q1 2025
Apr 29, 2024
Q4 2024
Jan 30, 2024
Q3 2024
Oct 30, 2023
Q2 2024
Jul 30, 2023
Q1 2024
Apr 29, 2023
Q4 2023
Jan 30, 2023
Q3 2023
Oct 30, 2022
Q2 2023
Jul 30, 2022
Q1 2023
Apr 29, 2022
Q4 2022
Jan 30, 2022
Q3 2022
Oct 30, 2021
Q2 2022
Jul 30, 2021
Q1 2022
Apr 29, 2021
Net Income
190.51M 190.6M 172.97M 153.07M -12.61M -35.63M -45.59M -67.35M -74.31M -83.69M -79.18M -73.11M -92.83M -108.8M -128.79M -133.12M -126.66M -117.72M -107.46M -100.71M -94.98M -80M
Depreciation & Amortization
11.99M 12.22M 13.12M 15.16M 17.23M 24.57M 25.9M 31.25M 31.2M 26M 25.44M 19.67M 19.14M 18.56M 17.43M 14.97M 12.61M 9.98M 8.36M 8.08M 7.26M 6.22M
Stock-Based Compensation
80.53M 90.01M 97.8M 103.42M 112.62M 119.02M 126.21M 129.32M 129.38M 132.55M 127.15M 118.34M 117.96M 112.54M 109.91M 108.65M 94.98M 81.33M 70.03M 59.36M 55.04M 48.54M
Other Working Capital
-18.22M -37.41M -39.13M -21.87M -18.82M -6.88M -2.23M -6.75M -361K -3.19M -14.38M -14.22M -11.38M -3.09M 8.29M 1.71M 7.88M 12.45M 20.85M 19.61M 16.05M 14.95M
Other Non-Cash Items
17.79M 19.97M 24.66M 25.82M 24.31M 20.46M 20.14M -6M -7.04M -6.04M -5.7M 20.51M 21.15M 24.52M 26.56M 27.19M 27.63M 27.19M 24.96M 26.04M 27.36M 27.02M
Deferred Income Tax
-142.04M -146.16M -151.73M -149.92M 162K 162K n/a 30.1M 26.13M 30.76M 30.76M 668K 4.64M n/a -1.33M -1.33M -1.33M -1.33M n/a n/a n/a n/a
Change in Working Capital
-27.33M -38.17M -41.97M -26.71M -23.59M -9.05M -9.14M -9.05M -2.24M -21.12M -26.5M -18.68M -20.03M -4.7M -6.8M -15.61M -3.38M -10.03M -1.92M 3.25M 3.53M 10.09M
Operating Cash Flow
131.44M 128.47M 114.86M 120.85M 118.12M 119.51M 117.49M 108.24M 103.09M 78.47M 71.97M 67.39M 50.03M 42.12M 16.98M 753K 3.85M -10.59M -6.02M -3.98M -1.78M 11.86M
Capital Expenditures
-4.82M -3.47M -4.18M -6.11M -8M -9.61M -9.48M -9.21M -8.26M -7.79M -7.55M -5.15M -5.27M -5.09M -6.63M -9.21M -8.28M -7.73M -6.81M -5.2M -4.65M -4.06M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a -24.07M -22.63M -21.33M -20.26M 3.81M 4.22M 1.07M -66.26M -113.4M -114.46M -111.7M -45.6M 2.02M -48.42M -49.22M
Purchase of Investments
-189.62M -192.79M -196.89M -200.25M -209.88M -209.05M -214.71M -218.11M -207.31M -228.15M -217.17M -209.08M -225M -209.61M -212.21M -201.8M -176.46M -161.25M -197.09M -219.4M -238.12M -267.44M
Sales Maturities Of Investments
182.58M 183.81M 190.79M 195.1M 198.57M 199.83M 204.22M 204.26M 206.51M 218.1M 218.26M 217.06M 214.99M 211.14M 202.63M 187.07M 173.11M 194.88M 221.44M 250.55M 267.8M 245.57M
Other Investing Acitivies
-8.27M -9.22M -9.23M -8.93M -7.88M -6.84M -6.69M -17.38M -16.74M -16.19M -16.17M -6.77M -7.17M -5.86M -6.81M 43.29M 44.35M 43.42M 33.91M -13.71M -8.65M -7.84M
Investing Cash Flow
-20.13M -21.67M -18.28M -17.29M -22.21M -18.83M -19.97M -47.12M -33.13M -41.91M -30.53M 982K -17.13M -7.25M -86.17M -92.05M -79.74M -40.37M 17.38M 25.79M -24.79M -75.75M
Debt Repayment
n/a -57.5M -57.5M -57.5M -57.5M n/a n/a -916K -916K -916K -916K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 279.35M
Common Stock Repurchased
-207.85M -200.37M -134.92M -38.72M -72.89M -100.1M -100.1M -104.15M -83.84M -63.79M -72.61M -72.48M -32.34M -31.33M -28.68M -27.15M -24.91M -24.83M -23.59M -22.49M -17.47M -13.09M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a -973K -973K -973K -973K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-19.56M -19.45M -24.85M -26.61M -28.8M -24.23M -23.23M -8.71M 113.77M 126.35M 124.08M 115.53M -6.38M -12.65M -10M -9.19M -3.76M -4.81M -736K 5.14M 10.92M -22.41M
Financial Cash Flow
-217.51M -270.08M -206.42M -108.2M -143.97M -113.43M -115.74M -114.98M 17.29M 49.41M 51.6M 53.33M -8.79M -7.9M -6.41M -5.61M -171K -1.22M -736K 1.26M 4.46M 250.47M
Net Cash Flow
-106.46M -163.34M -109.45M -4.27M -47.65M -12.42M -18.34M -55.95M 85.06M 83.48M 90.62M 121.59M 23.81M 26.75M -75.77M -97.41M -76.19M -52.17M 10.62M 23.08M -22.11M 186.58M
Free Cash Flow
126.63M 125.01M 110.67M 114.74M 110.12M 109.9M 108.01M 99.03M 94.82M 70.68M 64.43M 62.24M 44.76M 37.03M 10.35M -8.46M -4.43M -18.32M -12.83M -9.17M -6.44M 7.8M
Adj. Free Cash Flow
46.1M 34.99M 12.87M 11.32M -2.5M -9.12M -18.2M -30.29M -34.56M -61.87M -62.73M -56.1M -73.2M -75.51M -99.56M -117.11M -99.41M -99.65M -82.86M -68.53M -61.48M -40.74M
Maintenance CapEx
-4.04M -2.03M -1.99M -3.33M -4.83M -6.38M -6.32M -6.01M -4.63M -3.29M -2.42M -798.83K -433.01K n/a -554.82K -1.11M -1.11M -1.11M -923.66K -366.55K -366.55K -366.55K
Growth CapEx
-781.27K -1.43M -2.19M -2.78M -3.17M -3.23M -3.16M -3.2M -3.64M -4.5M -5.13M -4.35M -4.84M -5.09M -6.07M -8.1M -7.17M -6.62M -5.89M -4.83M -4.29M -3.7M
Owner Earnings
127.41M 126.44M 112.86M 117.52M 113.29M 113.13M 111.17M 102.23M 98.46M 75.18M 69.56M 66.59M 49.59M 42.12M 16.43M -358.94K 2.74M -11.7M -6.94M -4.34M -2.15M 11.49M

© 2026 bestshares.com. All rights reserved.