| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $88.86 now vs $387.60 five years ago (−77%); a severe de-rating despite tripling profit. |
| Business Model | "System of Work" software (Jira / Confluence / JSM + Rovo AI); Cloud + Data Center; subscription ~95%. |
| Competitive Moat | MODERATE Entrenched standards + ecosystem + Teamwork Graph context, but AI-disruption-debated. |
| Past 5-YR Drivers | Cloud transition, enterprise mix shift, Server/Data Center migration, and the Rovo/AI pivot. |
| Recent Stock Move | $88.86 now vs $161.22 two years ago; crashed ~60% to ~$67, recovered to ~$89. |
| Revenue Trend | DECELERATING YoY revenue growth 31.7%→20.0% (Q3'26→Q4'26E). |
| Margin Trend | CONTRACTING Margin 34.0%→31.0% (Q3'26→Q4'26E). |
| TTM OP Trajectory | DECELERATING TTM OP QoQ +18.0%→+10.5% (Q3'26→Q4'26E). |
| Key Opportunities | AI monetization (Rovo / Service Collection), enterprise + migration, and a cheap multiple + buyback. |
| Key Risks | AI-disruption overhang, an FY2027 growth step-down, and governance + SBC dilution. |
| Catalysts | Q4 print + first FY2027 guide (August), Rovo monetization, and AI-fear resolution. |
| P/E(ttm) Valuation | 15x — near a record low; growth-at-a-value price if the AI fear is wrong. |
| Deployment | FY2025 Revenue | % / Growth | Key Details |
|---|---|---|---|
| Cloud | $3,447M | 66% · +28% | Hosted multi-product platform — the growth engine; Rovo AI bundled in. |
| Data Center | $1,467M | 28% · +21% | Self-managed; end-of-life March 2029 forces migration to Cloud. |
| Marketplace & other | $301M | 6% · +10% | Third-party app ecosystem + services. |
| Total | $5,215M | +20% | >300K customers; non-GAAP OI $1.29B (25%); FCF $1.4B (27%). |
Cloud infrastructure (AWS)
AI models (Anthropic, Google Gemini, OpenAI)
Marketplace app developers
300K+ free-tier funnel & engineers
Jira + Confluence + Jira Service Management
+ Rovo AI · Teamwork Graph context layer
Cloud + Data Center subscription (~95%)
88% gross margin; 120%+ Cloud NRR
350,000+ customers, 85% of the Fortune 500
Software, IT & business teams
Developers + knowledge workers
Self-serve + enterprise sales
| USD | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26E | Q1'27E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
| Stock | $176.88 | $161.22 | $247.10 | $217.99 | $202.32 | $165.31 | $162.93 | $66.88 | $77.80 | $88.86 |
| Stock QoQ | -9% | -9% | 53% | -12% | -7% | -18% | -1% | -59% | 16% | 14% |
| Rev YoY | 21% | 21% | 21% | 14% | 22% | 21% | 23% | 32% | 20% | 20% |
| OM% | 20% | 23% | 26% | 26% | 24% | 23% | 27% | 34% | 31% | 31% |
| R40 | 40% | 44% | 47% | 40% | 47% | 43% | 50% | 66% | 51% | 51% |
| TTM OP | $1,014M | $1,057M | $1,142M | $1,174M | $1,287M | $1,342M | $1,437M | $1,696M | $1,875M | $2,085M |
| TTM OP QoQ | 2% | 4% | 8% | 3% | 10% | 4% | 7% | 18% | 11% | 11% |
| FCF/OP | 140% | 125% | 121% | 125% | 110% | 108% | 89% | 71% | 65% | 70% |
| Debt/EBITDA | 1.1x | 1.1x | 1.0x | 1.0x | 0.9x | 0.9x | 0.8x | 0.7x | 0.7x | 0.7x |
| P/E | 60x | 53x | 75x | 65x | 55x | 41x | 39x | 13x | 14x | 15x |
| Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26E | Q1'27E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 | Sep26 | |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 4 | 3 | 4 | 3 | 4 | 4 | 5 | 4 | 4 | 6 | 3 | 5 | 5 | 2 | 5 | 3 | 5 | 6 | 4 | 4 |
| Stock QoQ | -1% | -21% | -36% | +10% | -39% | +25% | +1% | +25% | +18% | -18% | -9% | -9% | +53% | -12% | -7% | -18% | -1% | -59% | +16% | +14% |
| P/E ttm | 226x | 181x | 113x | 133x | 83x | 100x | 84x | 91x | 96x | 69x | 60x | 53x | 75x | 65x | 55x | 41x | 39x | 13x | 14x | 15x |