Valuation Fiverr International Ltd.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-12-15 EST			5-day change	1st Jan Change
19.98 ^USD	-3.43%		-6.85%	-37.03%

11-05	Fiverr International Ltd. acquired Digis and Scalamandra from DIGIS Group in a transaction estimated value of $14 million.	CI
11-10	Fiverr International Ltd., Q3 2025 Earnings Call, Nov 05, 2025

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,851	4,155	1,082	1,045	1,120	737.9	-	-
Change	-	-39.35%	-73.97%	-3.43%	7.17%	-34.09%	-	-
Enterprise Value (EV) ¹	6,721	4,485	1,459	1,323	1,010	442.5	378.9	278.1
Change	-	-33.26%	-67.48%	-9.28%	-23.66%	-56.2%	-14.37%	-26.6%
P/E ratio	-424x	-62.8x	-15x	302x	66.1x	31.3x	15.7x	12.5x
PBR	20.2x	12x	4.12x	2.96x	3.24x	1.83x	1.62x	1.4x
PEG	-	-0x	-2.09x	-3x	0x	0.9x	0.2x	0.5x
Capitalization / Revenue	36.2x	14x	3.21x	2.89x	2.86x	1.7x	1.61x	1.5x
EV / Revenue	35.5x	15.1x	4.32x	3.66x	2.58x	1.02x	0.83x	0.56x
EV / EBITDA	738x	196x	59.7x	22.3x	13.6x	4.87x	3.38x	2.16x
EV / EBIT	1,408x	281x	102x	24.9x	15.8x	5.65x	3.7x	2.37x
EV / FCF	447x	123x	50.5x	16.1x	12.4x	5.26x	3.86x	2.7x
FCF Yield	0.22%	0.81%	1.98%	6.2%	8.08%	19%	25.9%	37%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.46	-1.81	-1.94	0.09	0.48	0.6383	1.275	1.596
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	189.5	297.7	337.4	361.4	391.5	432.8	457.1	493.2
EBITDA ¹	9.111	22.86	24.42	59.22	74.23	90.94	111.9	128.6
EBIT ¹	4.773	15.98	14.24	53.23	63.76	78.28	102.5	117.3
Net income ¹	-14.81	-65.01	-71.49	3.681	18.25	24.74	49	61.89
Net Debt ¹	-130.8	329.8	377	278.7	-109.4	-295.4	-359	-459.8
Reference price ²	195.10	113.70	29.14	27.22	31.73	19.98	19.98	19.98
Nbr of stocks (in thousands)	35,117	36,546	37,123	38,379	35,286	36,933	-	-
Announcement Date	2/18/21	2/17/22	2/22/23	2/22/24	2/19/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FIVERR INTERNATIONAL LTD.	32.41x	1.08x	5.15x	-.--%	764M
ALIBABA GROUP HOLDING LIMITED	21.6x	2.16x	15.05x	0.66%	348B
SHOPIFY INC.	205.19x	18.09x	106.22x	-.--%	214B
PDD HOLDINGS INC.	11.17x	1.78x	7.51x	-.--%	159B
MERCADOLIBRE, INC.	50.04x	3.44x	24.29x	-.--%	102B
MEITUAN	-24.32x	1.25x	-38.6x	-.--%	80.35B
EBAY INC.	20.53x	3.85x	12.42x	1.34%	38.58B
COPART, INC.	23.52x	6.71x	15.94x	-	37.43B
VIPSHOP HOLDINGS LIMITED	10.2x	0.41x	4.5x	2.39%	9.89B
GLOBAL-E ONLINE LTD.	115.13x	6.52x	32.11x	-.--%	6.81B
Average	46.55x	4.53x	18.46x	0.49%	99.66B
Weighted average by Cap.	59.09x	5.82x	29.96x	0.32%