Company Valuation: Fiverr International Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 4,155 1,082 1,045 1,120 729.8 378.6 - -
Change - -73.97% -3.43% 7.17% -34.82% -48.13% - -
Enterprise Value (EV) 1 4,485 1,459 1,323 1,010 604.6 248.6 125.3 -68.09
Change - -67.48% -9.28% -23.66% -40.15% -58.88% -49.59% -154.33%
P/E ratio -62.8x -15x 302x 66.1x 35.3x 10.5x 9.15x -
PBR 12x 4.12x 2.96x 3.24x - 0.89x 0.82x 0.83x
PEG - -2.09x -3x 0x 2.1x 0.1x 0.6x -
Capitalization / Revenue 14x 3.21x 2.89x 2.86x 1.69x 0.94x 0.92x 0.84x
EV / Revenue 15.1x 4.32x 3.66x 2.58x 1.4x 0.62x 0.3x -0.15x
EV / EBITDA 196x 59.7x 22.3x 13.6x 6.6x 3.5x 1.58x -0.73x
EV / EBIT 281x 102x 24.9x 15.8x 7.86x 3.92x 1.76x -0.77x
EV / FCF 123x 50.5x 16.1x 12.4x 5.85x 3.83x 2.24x -
FCF Yield 0.81% 1.98% 6.2% 8.08% 17.1% 26.1% 44.6% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.81 -1.94 0.09 0.48 0.56 1.002 1.15 -
Distribution rate - - - - - - - -
Net sales 1 297.7 337.4 361.4 391.5 430.9 403.9 412.8 453
EBITDA 1 22.86 24.42 59.22 74.23 91.59 71.1 79.57 92.91
EBIT 1 15.98 14.24 53.23 63.76 76.89 63.48 71.04 88.91
Net income 1 -65.01 -71.49 3.681 18.25 20.98 36.59 44.86 -
Net Debt 1 329.8 377 278.7 -109.4 -125.2 -129.9 -253.2 -446.7
Reference price 2 113.70 29.14 27.22 31.73 19.76 10.53 10.53 10.53
Nbr of stocks (in thousands) 36,546 37,123 38,379 35,286 36,933 35,951 - -
Announcement Date 2/17/22 2/22/23 2/22/24 2/19/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.51x0.62x3.5x-.--% 379M
23.49x1.76x14.56x0.8% 294B
78.82x9.93x53.42x-.--% 153B
9.82x1.47x6.21x-.--% 145B
36.48x2.28x18.02x-.--% 93.32B
21.92x4.07x13.02x1.25% 44.98B
21.24x5.81x14.1x - 32.07B
7.36x0.21x2.32x3.3% 7.12B
19.88x6.24x10.84x3.02% 5.1B
27.71x3.56x16.05x-.--% 5.28B
Average 25.72x 3.60x 15.21x 0.93% 78.08B
Weighted average by Cap. 33.04x 3.70x 20.82x 0.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. FVRR Stock
  4. Valuation Fiverr International Ltd.