Logo
FVRR logo
Fiverr International Ltd.
FVRR
33.36 (0.00%) 0.00
1.18(B)
Communication Services
Interactive Media and Services
Fiverr International Ltd. operates an online marketplace worldwide. Its platform enables sellers to sell their services and buyers to buy them. The company’s platform includes various categories in ten verticals including graphic and design digital marketing writing and translation video and animation music and audio programming and tech business data lifestyle and photography. It also offers value-added products including subscription-based content marketing back-office learning and development offerings creative talent and freelancer management platforms. In addition the company provides a suite of professional solutions that enable businesses to engage with freelancers; Fiverr Pro a marketplace; Fiverr Certified a storefront to access certified experts for partner vendors; Fiverr Enterprise a gateway to source and manage on-demand and long-term freelancers. Further it offers various value-added products including Promoted Gigs which allows sellers to advertise their services on the platform; and Seller Plus a subscription program that equips sellers with advanced tools. The company’s buyers include businesses of various sizes as well as sellers comprise a group of freelancers and agencies. Fiverr International Ltd. was incorporated in 2010 and is headquartered in Tel Aviv Israel.
Holdings:
Shares:
Cost basis:

Fiverr International Ltd. (FVRR) price target and intrinsic value estimate

FVRR's fair price estimate is $81.4

This valuation is based on a fair P/E of 18.2 and EPS estimates of $4.47

The median analyst price target for FVRR is $36.0.

Analyst price targets range from $30.0 to $41.0

Is FVRR overvalued or undervalued?

FVRR is currently trading at $33.36

FVRR is undervalued by 59% using the pevaluation method.

FVRR is undervalued by 7% compared to median analyst price targets.

Do you agree with this valuation?

Valuation

PEvaluation

Current price
$33.36
Undervalued
Low
$61.1
Median
$81.4
High
$101.8
Fair P/E
Margin of safety

Analyst valuation

Current price
$33.36
Fairly valued
Low
$30.0
Median
$36.0
High
$41.0
Strong Buy4
Buy2
Hold5
Sell0
Strong Sell0

Discounted cash-flow

N/A
Negative FCF or FCF estimates
TTM FCFFCF est.Growth FCFTerminal FCF
Discount
rate
10%
Terminal
rate
5%
Growth p.
length
5y
Growth p.
rate
10%
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: Medium
None/narrowMediumWideVery wide

Overview

Market data

Market cap:$1.18(B)
Enterprise value:$976.39(M)
Total Equity:$324.49(M)
Shares outstanding:35.29(M)
Div. yield:0.00%
P/S:3.33
P/E:123.56
P/FCF:14.89
P/B:3.64
EPS:$0.3
FCF per share:$2.2
Dividend per share:$0.0

Income (TTM)

RevenueGrossNet
Revenue$379.32(M)
Gross profit$313.49(M)
EBITDA$-2.72(M)
Net income$10.11(M)
Gross margin82.7%
Net margin2.7%

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$1.03(B)
Total liabilities$710.32(M)
Cash & Short-term inv.$499.73(M)
Long-term debt$457.22(M)
Debt issued$0
Debt repaid$-3.99(M)

Cash flow (TTM)

CFOCFICFF
FCF$79.47(M)
CapEx$-1.11(M)
Dividends paid$0
Stock issued$2.72(M)
Stock repurchased$-100.03(M)
Stock-based comp.$72.71(M)

Future Growth

Revenue

CAGR: 11.3%
FY+1FY+2FY+3FY+4
FY+1$389.20(M)
FY+2$418.66(M)
FY+3$457.08(M)
FY+4$537.00(M)

Net Income

CAGR: 39.7%
FY+1FY+2FY+3FY+4
FY+1$96.13(M)
FY+2$103.83(M)
FY+3$129.28(M)
FY+4$262.33(M)

EPS

CAGR: 38.7%
FY+1FY+2FY+3FY+4
FY+1$2.39
FY+2$2.67
FY+3$3.23
FY+4$6.38

FCF per share

No analyst estimates.

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade
YearlyQuarterly
Income
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
Shares (Basic)Shares (Diluted)
Per share data
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
ROICROAROCEROE
Market Cap.
FY2017FY2018FY2019FY2020FY2021FY2022FY2023
Market Cap.