|
Market Closed -
Nasdaq
16:00:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 94.39 USD | -4.49% |
|
-6.19% | +51.12% |
| 10-28 | Oppenheimer Adjusts Price Target on JFrog to $125 From $115, Maintains Outperform Rating | MT |
| 10-23 | BofA Securities Adjusts Price Target on JFrog to $115 From $105, Maintains Buy Rating | MT |
Company Valuation: JFrog Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,863 | 2,139 | 3,630 | 3,281 | 7,390 | 11,638 | - | - |
| Change | - | -25.28% | 69.7% | -9.62% | 125.23% | 57.49% | - | - |
| Enterprise Value (EV) 1 | 2,442 | 1,696 | 3,085 | 2,759 | 6,685 | 10,739 | 10,531 | 10,272 |
| Change | - | -30.54% | 81.91% | -10.57% | 142.31% | 60.63% | -1.93% | -2.46% |
| P/E | -43.7x | -23.4x | -58.7x | -46.7x | -101x | -261x | -314x | 1,815x |
| PBR | 4.53x | 3.39x | 5.41x | - | 8.58x | 11.9x | 10.7x | 9.43x |
| PEG | - | -0.7x | 1.7x | -6.89x | 63.63x | 6.3x | 18.6x | -15x |
| Capitalization / Revenue | 13.9x | 7.64x | 10.4x | 7.66x | 13.9x | 17.9x | 15.2x | 12.7x |
| EV / Revenue | 11.8x | 6.06x | 8.82x | 6.44x | 12.6x | 16.5x | 13.7x | 11.2x |
| EV / EBITDA | 189x | 106x | 56.8x | 32.5x | 57.4x | 80.1x | 65.2x | 47x |
| EV / EBIT | 581x | 1,288x | 79.1x | 43.6x | 72.6x | 90.6x | 70.1x | 52.1x |
| EV / FCF | 103x | 99.2x | 42.7x | 25.6x | 47x | 65.6x | 52.3x | 40x |
| FCF Yield | 0.97% | 1.01% | 2.34% | 3.91% | 2.13% | 1.52% | 1.91% | 2.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.68 | -0.91 | -0.59 | -0.63 | -0.62 | -0.3619 | -0.3006 | 0.052 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 206.7 | 280 | 349.9 | 428.5 | 531.8 | 650.7 | 767.7 | 914.9 |
| EBITDA 1 | 12.95 | 15.97 | 54.31 | 84.8 | 116.6 | 134.1 | 161.5 | 218.6 |
| EBIT 1 | 4.206 | 1.317 | 39.01 | 63.34 | 92.06 | 118.5 | 150.3 | 197.1 |
| Net income 1 | -64.2 | -90.18 | -61.26 | -69.24 | -71.82 | -45.48 | -45.85 | 18.08 |
| Net Debt 1 | -421.1 | -443.2 | -545 | -522 | -704.4 | -899.7 | -1,107 | -1,366 |
| Reference price 2 | 29.70 | 21.33 | 34.61 | 29.41 | 62.46 | 94.39 | 94.39 | 94.39 |
| Nbr of stocks (in thousands) | 96,391 | 100,290 | 104,887 | 111,563 | 118,313 | 123,301 | - | - |
| Announcement Date | 2/10/22 | 2/8/23 | 2/14/24 | 2/13/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -260.83x | 16.5x | 80.1x | -.--% | 11.64B | |
| 26.23x | 9.77x | 15.83x | 0.75% | 3,876B | |
| 118.48x | 52.39x | 85.4x | -.--% | 442B | |
| 19.59x | 5.66x | 9.85x | 1.53% | 396B | |
| 232.13x | 20.7x | 60.61x | -.--% | 300B | |
| 29.22x | 5.98x | 18.57x | 1.27% | 272B | |
| 2504.3x | 41.91x | 137.1x | -.--% | 257B | |
| 73.17x | 6.72x | 17.61x | -.--% | 109B | |
| 42.17x | 11.66x | 29.9x | -.--% | 99.98B | |
| 13.72x | 3.65x | 7.63x | -.--% | 97.39B | |
| Average | 279.82x | 17.49x | 46.26x | 0.36% | 586.13B | |
| Weighted average by Cap. | 152.42x | 14.39x | 28.67x | 0.66% |
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
- Stock Market
- Stocks
- FROG Stock
- Valuation JFrog Ltd.
Select your edition
All financial news and data tailored to specific country editions
