
Fiverr International Ltd.
FVRR 33.36 (0.00%) 0.00
1.18(B)
Communication Services
Interactive Media and Services
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
Discounted cash-flow
N/A
Negative FCF or FCF estimates
Negative FCF or FCF estimates
Discount
rate10%
rate10%
Terminal
rate5%
rate5%
Growth p.
length5y
length5y
Growth p.
rate10%
rate10%
Economic moat: Medium
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)
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
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)
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+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+1$96.13(M)
FY+2$103.83(M)
FY+3$129.28(M)
FY+4$262.33(M)
EPS
CAGR: 38.7%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
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.