SentinelOne Inc. logo

SentinelOne Inc.

S | NYSE
Chart Builder DCF Calculator
$23.80
+$1.29 (+5.73%)
At close: Sep 21, 2026, 4:00 PM ET
$24.09
+$0.29 (+1.22%)
Pre-market: Sep 22, 2026, 8:01 AM 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
-246.69M -318.71M -450.74M -411.29M -429.36M -426.53M -288.44M -289.64M -281.58M -301.93M -338.69M -360.39M -388.95M -395.71M -378.68M -356.71M -326.44M -298.3M -271.1M -237.23M -198.79M -153.57M
Depreciation & Amortization
48.66M 60.92M 54.93M 48.99M 44.77M 42.92M 42.77M 42.19M 41.4M 40.49M 38.91M 38.17M 37.55M 36.73M 29.72M 22.14M 15.07M 8.35M 7.91M 6.67M 5.18M 3.87M
Stock-Based Compensation
229.94M 303.82M 297.59M 291.99M 286.84M 277.63M 267.53M 246.98M 231.71M 219.87M 216.87M 209.46M 200.23M 188.39M 164.47M 144.01M 125.69M 106.08M 87.89M 68.27M 45.5M 25.7M
Other Working Capital
-27.94M -24.67M 147.38M 100.29M 91.08M 95.06M -26.85M 8.17M 10.43M 9.73M 46.29M 10.85M 41.8M 9.44M 5.4M -2.94M -7.51M 35.3M 61.58M 45.53M 40.33M 30.11M
Other Non-Cash Items
55.87M 80M 77.89M 71.95M 68.41M 63.98M 58.49M 57.52M 50.08M 41.4M 34.69M 23.57M 5.97M 25.08M 26.57M 28.85M 46M 28.55M 24.08M 21.83M 18.36M 15.49M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-30.45M -63.2M 96.94M 67.2M 70M 86M -46.62M -26.11M -25.72M 1.85M -20.16M 4.93M 23.42M -26.48M -35.37M -15.1M 5.42M 41.17M 55.64M 27.16M 15.9M 22.94M
Operating Cash Flow
57.33M 62.84M 76.62M 68.84M 40.66M 44M 33.73M 30.95M 15.89M 1.69M -68.37M -84.26M -121.77M -172M -193.29M -176.8M -134.27M -114.14M -95.59M -113.3M -113.85M -85.57M
Capital Expenditures
-12.39M -18.5M -24.93M -23.71M -24.06M -25.67M -27.14M -26.14M -28.01M -23.54M -18.77M -17.7M -15.36M -16.83M -18.81M -17.13M -16.08M -14.04M -10.29M -10.84M -8.98M -7.13M
Cash Acquisitions
-249.92M -249.92M -248.97M -307M -62.28M -62.28M -123.84M -75.14M -75.14M -75.14M -13.59M n/a n/a -281.03M -281.03M -281.03M -281.03M -3.45M -6.9M -6.9M -6.9M -3.45M
Purchase of Investments
-253.16M -293.99M -249.28M -440.43M -569.96M -724.79M -804.5M -601.33M -558.47M -562.58M -466.25M -672.38M -1.04B -1.24B -1.94B -1.73B -1.24B -852.99M n/a n/a n/a n/a
Sales Maturities Of Investments
480.28M 658.53M 610.18M 613.86M 619.16M 635.02M 737.07M 729.73M 671.87M 664.47M 639.19M 650.97M 1.01B 1.11B 925.19M 778.56M 291.85M n/a n/a n/a n/a n/a
Other Investing Acitivies
20.98M -24.92M -24.22M -22.99M -23.22M -24.55M -25.28M -24.28M -25.76M -21.81M -17.46M -16.46M -14.02M -14.22M -13.86M -17.91M -16.01M -9.07M -7.35M -635K 872K -3.35M
Investing Cash Flow
-2.63M 88.7M 86.99M -157.28M -37.13M -177.73M -218.4M 27.13M 10.26M 3.22M 140.59M -39.11M -54.85M -423.03M -1.31B -1.25B -1.25B -873.03M -19.74M -14.29M -12.43M -10.58M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -20M -20M -20M -20M -143K
Common Stock Repurchased
-147.32M -147.32M -147.32M -49.25M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 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
12.04M -38.41M -27.02M -2.8M 5.89M 61.63M 55.89M 55.35M 48.8M 44.24M 47.46M 40.31M 39.69M 41.17M 36.31M 37.13M 34.68M 1.41B 1.41B 1.39B 1.39B 6.09M
Financial Cash Flow
-121.69M -172.15M -160.75M -52.05M 5.89M 61.63M 55.89M 55.35M 48.8M 44.24M 47.46M 40.31M 39.69M 41.17M 36.31M 37.13M 34.68M 1.39B 1.39B 1.37B 1.64B 272.72M
Net Cash Flow
-124.13M -34.62M -11.15M -140.49M 9.42M -72.1M -128.78M 113.43M 74.95M 49.14M 119.68M -83.06M -136.94M -553.86M -1.47B -1.39B -1.35B 402.8M 1.27B 1.25B 1.52B 178.16M
Free Cash Flow
44.94M 44.33M 51.69M 45.14M 16.6M 18.33M 6.59M 4.81M -12.12M -21.85M -87.14M -101.96M -137.13M -188.82M -212.1M -193.93M -150.35M -128.18M -105.88M -124.14M -122.84M -92.71M
Adj. Free Cash Flow
-184.99M -259.49M -245.9M -246.86M -270.24M -259.3M -260.94M -242.17M -243.82M -241.72M -304.01M -311.42M -337.36M -377.21M -376.57M -337.94M -276.04M -234.26M -193.77M -192.41M -168.34M -118.4M
Maintenance CapEx
-1.86M -3.01M -4.46M -3.03M -3.03M -3.18M -2.67M -2.67M -2.67M -1.37M n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.32M -4.45M -5.34M
Growth CapEx
-10.53M -15.5M -20.47M -20.68M -21.03M -22.49M -24.47M -23.47M -25.34M -22.17M -18.77M -17.7M -15.36M -16.83M -18.81M -17.13M -16.08M -14.04M -10.29M -8.52M -4.54M -1.79M
Owner Earnings
55.47M 59.83M 72.15M 65.82M 37.63M 40.82M 31.06M 28.28M 13.22M 318.2K -68.37M -84.26M -121.77M -172M -193.29M -176.8M -134.27M -114.14M -95.59M -115.62M -118.3M -90.91M

© 2026 bestshares.com. All rights reserved.