Dynatrace, Inc.
$14.33B- Market cap
- $15.00B
- Debt
- +$418.56M
- Cash
- −$1.10B
Capital structure 97% equity / 3% debt · EV / Revenue 7.10x · EV / EBITDA 43.75x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: DT stock price at discount vs CELH $51.92 current versus $66.27 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CELH's multiple
Implied fair value · at DT's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: DT FY 2026 (ended Mar 31, 2026) · CELH FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 97% equity / 3% debt · EV / Revenue 7.10x · EV / EBITDA 43.75x
Capital structure 92% equity / 8% debt · EV / Revenue 3.20x · EV / EBITDA 40.19x
DT carries the larger enterprise value at $14.33B against $8.05B; CELH trades on the lower EV / Revenue multiple (3.20x vs 7.10x); CELH on the lower EV / EBITDA (40.19x vs 43.75x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Dynatrace, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
CELSIUS HOLDINGS, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.16x
0.58x
Net debt / EBITDA
Leverage against operating earnings
-2.07x
1.42x
Cash and equivalents
Liquid reserves on the balance sheet
$1.10B
$398.87M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Salesforce, Inc.
DT vs CRM
ADOBE INC.
DT vs ADBE
ORACLE CORP
DT vs ORCL
MICROSOFT CORP
DT vs MSFT
CISCO SYSTEMS, INC.
DT vs CSCO
INTERNATIONAL BUSINESS MACHINES CORP
DT vs IBM
COCA COLA CO
DT vs KO
PEPSICO INC
DT vs PEP
Hilton Worldwide Holdings Inc.
DT vs HLT
Monster Beverage Corp
DT vs MNST
$418.56M
$683.93M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.