Cloudflare Inc. logo

Cloudflare Inc.

NET | NYSE
Chart Builder DCF Calculator
$280.70
-$29.60 (-9.54%)
At close: Oct 30, 2026, 4:02 PM ET
$285.00
+$4.30 (+1.53%)
Pre-market: Nov 2, 2026, 9:04 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-229.2M -86.74M -102.27M -103.04M -117.08M -81.71M -78.8M -93.82M -102.02M -181.41M -183.95M -202M -221.01M -190.08M -193.38M -224.97M -289.75M -261.73M -260.31M -216.83M -135.96M -126.59M
Depreciation & Amortization
384.66M 306.97M 291.37M 173.4M 155.64M 159.69M 166.69M 180.7M 183.45M 167.59M 149.89M 129.27M 122.17M 125.55M 114.05M 102.75M 92.43M 71.4M 66.61M 62.63M 58.52M 54.04M
Stock-Based Compensation
621.9M 470.16M 451.45M 422.32M 400.66M 364.27M 338.46M 318.39M 303.91M 286.31M 273.99M 259.8M 239.79M 226.21M 202.78M 171.04M 140.33M 106.06M 90.14M 77.88M 69.58M 61.48M
Other Working Capital
99.19M 42.31M 42.67M 10.85M -23.34M -13.53M -43.5M -40.21M -27.25M 2.66M 36.25M 43.92M 36.86M 16.43M -12.63M -25.85M -20.36M -11.94M 33.72M -2.92M -5.94M -7.31M
Other Non-Cash Items
118.63M 65.69M 58.55M 150.64M 135.14M 94.6M 60.89M -3.72M -10.14M 59.71M 76.89M 132.14M 135.76M 76.53M 79.58M 93.4M 143.07M 155M 156.09M 142.5M 88.63M 77.94M
Deferred Income Tax
-6M 689K 1.33M 2.97M 2.94M 2.23M 2.11M 1.51M 1.57M 2.11M 2.26M 875K 1.08M -266K -140K 17.81M 13.52M 10.26M 8.74M -10.02M -10.14M -7.54M
Change in Working Capital
-34.47M -77.36M -33.57M -106.28M -99.69M -86.45M -108.92M -64.5M -74.83M -42.73M -64.68M -72.99M -56.11M -42.47M -79.3M -73.95M -63.11M -75.3M 3.39M -40.95M -46.52M -38.69M
Operating Cash Flow
855.52M 679.42M 666.87M 540.01M 477.62M 452.63M 380.43M 338.56M 301.94M 291.57M 254.41M 247.09M 221.68M 195.48M 123.6M 86.09M 36.48M 5.69M 64.65M 15.22M 24.11M 20.64M
Capital Expenditures
-392.81M -323.89M -342.55M -323.63M -298.44M -268.46M -213.51M -168.69M -142.46M -150.4M -134.94M -144.68M -158.76M -156.94M -163.36M -150.88M -136.39M -110.96M -107.74M -90.42M -77.44M -84.35M
Cash Acquisitions
-125.98M -50.88M -50.88M n/a n/a -13.98M -13.98M -20.06M -25.99M -17.75M -17.75M -11.67M -6.98M -83.81M -88.19M -93.79M -88.54M -2.33M 5.5M 10.86M 11.32M 7.61M
Purchase of Investments
-3.56B -3.9B -3.54B -2.97B -2.31B -1.68B -1.57B -1.77B -1.87B -1.7B -1.88B -1.67B -1.51B -1.34B -1.13B -1.28B -1.63B -1.67B -1.59B -1.37B -1.07B -1.34B
Sales Maturities Of Investments
3.45B 2.41B 2.12B 1.65B 1.51B 1.47B 1.49B 1.7B 1.75B 1.75B 1.83B 1.71B 1.61B 1.48B 1.15B 957.59M 892.93M 918.46M 993.23M 1.11B 1.03B 970.49M
Other Investing Acitivies
5.58M -4.14M 1.83M -56.31M -59.37M -51.28M -39.62M -10.25M 5.97M 11.71M 11.74M 11.74M 397K -5.32M -5.37M -9.03M -7.62M -11.3M -14.7M -11.05M -11.35M -7.7M
Investing Cash Flow
-630.68M -1.87B -1.81B -1.68B -1.13B -519.61M -330.22M -264.84M -288.67M -104.82M -186.2M -104.51M -53.17M -109.32M -235.7M -570.54M -966.42M -867.9M -709.32M -355.11M -115.49M -458.73M
Debt Repayment
-64.89M 1.93B 1.93B 2B 2B n/a n/a -2.15M -37.55M -207.65M -207.65M -207.65M -172.25M n/a -16.57M -17.61M 800.44M 800.44M 817.01M 818.05M -12.54M 495.13M
Common Stock Repurchased
-29.47M n/a n/a n/a n/a n/a n/a n/a n/a -34K -34K -34K -34K n/a -3K -4K -23K -42K -189K -232K -225K -237K
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
-49.1M -59.51M -52.04M -39.51M -29.38M -23.23M -19.92M -14.9M -14.61M -20.78M -18.44M -16.63M -13.81M -3.79M -2.48M -3.58M -6M -6.04M -5.82M -4.72M -1.88M -1.89M
Financial Cash Flow
-84.3M 1.93B 1.94B 2.02B 2.02B 16.29M 12.79M 14.54M -17.66M -193.41M -192.19M -193.96M -157.91M 21.85M 6.35M 8.1M 826.85M 825.85M 847.49M 844.44M 25.42M 516.97M
Net Cash Flow
141.55M 734.35M 801.16M 873.59M 1.37B -50.88M 62.81M 88.13M -4.53M -6.61M -123.93M -51.38M 10.6M 108M -105.75M -476.34M -103.09M -36.36M 202.81M 504.56M -65.96M 78.89M
Free Cash Flow
462.7M 355.53M 324.32M 216.38M 179.18M 184.18M 166.92M 169.88M 159.47M 141.17M 119.46M 102.41M 62.92M 38.54M -39.77M -64.79M -99.91M -105.27M -43.09M -75.21M -53.33M -63.71M
Adj. Free Cash Flow
-159.19M -114.63M -127.14M -205.94M -221.48M -180.1M -171.55M -148.52M -144.44M -145.14M -154.53M -157.39M -176.87M -187.68M -242.55M -235.84M -240.24M -211.33M -133.23M -153.09M -122.91M -125.19M
Maintenance CapEx
-250.99M -150.38M -145.81M -149.49M -139.14M -116.65M -66.52M -25.39M -3.76M -18.62M -15.51M -26.91M -40.41M -34.68M -34.68M -28.48M -24.2M -15M -22.2M -17.06M -13.11M -26.03M
Growth CapEx
-141.82M -173.51M -196.74M -174.14M -159.29M -151.81M -147M -143.3M -138.7M -131.78M -119.43M -117.77M -118.35M -122.26M -128.68M -122.4M -112.19M -95.96M -85.54M -73.37M -64.33M -58.32M
Owner Earnings
604.53M 529.03M 521.06M 390.52M 338.47M 335.98M 313.91M 313.17M 298.17M 272.95M 238.9M 220.18M 181.27M 160.8M 88.92M 57.6M 12.28M -9.31M 42.45M -1.84M 11M -5.38M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.