FIVERR INTERNATIONAL LTD. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.8 USD | -1.68% |
|
-0.56% | -8.56% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 728.4 | 6,851 | 4,155 | 1,082 | 1,045 | 976.5 | - | - |
| Enterprise Value (EV) 1 | 606.8 | 6,721 | 4,485 | 1,459 | 1,323 | 1,211 | 1,069 | 911 |
| P/E ratio | -14.1 x | -424 x | -62.8 x | -15 x | 302 x | 76.7 x | 41 x | 23.7 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 6.8 x | 36.2 x | 14 x | 3.21 x | 2.89 x | 2.54 x | 2.3 x | 1.99 x |
| EV / Revenue | 5.67 x | 35.5 x | 15.1 x | 4.32 x | 3.66 x | 3.15 x | 2.51 x | 1.86 x |
| EV / EBITDA | -33.7 x | 738 x | 196 x | 59.7 x | 22.3 x | 17 x | 12.1 x | 7.58 x |
| EV / FCF | -40.6 x | 447 x | 123 x | 50.5 x | 16.1 x | 15 x | 9.51 x | - |
| FCF Yield | -2.47% | 0.22% | 0.81% | 1.98% | 6.2% | 6.66% | 10.5% | - |
| Price to Book | 5.04 x | 20.2 x | 12 x | 4.12 x | 2.96 x | 2.26 x | 1.78 x | - |
| Nbr of stocks (in thousands) | 30,995 | 35,117 | 36,546 | 37,123 | 38,379 | 38,702 | - | - |
| Reference price 2 | 23.50 | 195.1 | 113.7 | 29.14 | 27.22 | 25.23 | 25.23 | 25.23 |
| Announcement Date | 2/19/20 | 2/18/21 | 2/17/22 | 2/22/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 107.1 | 189.5 | 297.7 | 337.4 | 361.4 | 384.7 | 425.3 | 489.9 |
| EBITDA 1 | -17.99 | 9.111 | 22.86 | 24.42 | 59.22 | 71.35 | 88.2 | 120.2 |
| EBIT 1 | -21.56 | 4.773 | 15.98 | 14.24 | 53.23 | 68.93 | 83.85 | 115.5 |
| Operating Margin | -20.14% | 2.52% | 5.37% | 4.22% | 14.73% | 17.92% | 19.72% | 23.58% |
| Earnings before Tax (EBT) 1 | -33.38 | -14.61 | -64.85 | -70.91 | 5.054 | 17.25 | 32.51 | 54.65 |
| Net income 1 | -34.17 | -14.81 | -65.01 | -71.49 | 3.681 | 12.91 | 25.8 | 44.5 |
| Net margin | -31.91% | -7.81% | -21.84% | -21.19% | 1.02% | 3.36% | 6.07% | 9.08% |
| EPS 2 | -1.670 | -0.4600 | -1.810 | -1.940 | 0.0900 | 0.3288 | 0.6161 | 1.067 |
| Free Cash Flow 1 | -14.96 | 15.04 | 36.35 | 28.91 | 82.07 | 80.65 | 112.5 | - |
| FCF margin | -13.97% | 7.94% | 12.21% | 8.57% | 22.71% | 20.96% | 26.44% | - |
| FCF Conversion (EBITDA) | - | 165.09% | 159.05% | 118.39% | 138.6% | 113.03% | 127.52% | - |
| FCF Conversion (Net income) | - | - | - | - | 2,229.64% | 624.53% | 435.96% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/19/20 | 2/18/21 | 2/17/22 | 2/22/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 74.32 | 79.76 | 86.68 | 85.01 | 82.54 | 83.13 | 87.96 | 89.38 | 92.53 | 91.5 | 93.52 | 94.71 | 97.79 | 98.68 | 103.3 |
| EBITDA 1 | 7.277 | 8.88 | 3.865 | 4.607 | 6.554 | 9.396 | 11.3 | 15.27 | 16.53 | 16.11 | 16.02 | 17.43 | 18.6 | 19.1 | 18.76 |
| EBIT 1 | 5.864 | 6.108 | 0.755 | 1.465 | 4.616 | 7.401 | 9.573 | 13.62 | 15.21 | 14.82 | 14.87 | 16.7 | 18.18 | 18.57 | 17.65 |
| Operating Margin | 7.89% | 7.66% | 0.87% | 1.72% | 5.59% | 8.9% | 10.88% | 15.24% | 16.44% | 16.2% | 15.9% | 17.63% | 18.59% | 18.81% | 17.09% |
| Earnings before Tax (EBT) 1 | -14.25 | -19.51 | -16.96 | -41.81 | -11.31 | -0.831 | -4.062 | 0.477 | 3.333 | 5.306 | 2.501 | 3.891 | 5.004 | 5.13 | 6.005 |
| Net income 1 | -14.35 | -19.52 | -16.98 | -41.86 | -11.35 | -1.299 | -4.272 | 0.227 | 3.025 | 4.701 | 0.788 | 2.525 | 3.462 | 3.749 | 1.892 |
| Net margin | -19.31% | -24.47% | -19.58% | -49.24% | -13.75% | -1.56% | -4.86% | 0.25% | 3.27% | 5.14% | 0.84% | 2.67% | 3.54% | 3.8% | 1.83% |
| EPS 2 | -0.3900 | -0.5300 | -0.4600 | -1.130 | -0.3100 | -0.0300 | -0.1100 | 0.0100 | 0.0700 | 0.1200 | 0.0200 | 0.0785 | 0.1051 | 0.1265 | 0.1300 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 2/17/22 | 5/11/22 | 8/4/22 | 11/9/22 | 2/22/23 | 5/11/23 | 8/3/23 | 11/9/23 | 2/22/24 | 5/9/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 330 | 377 | 279 | 234 | 92.7 | - |
| Net Cash position 1 | 122 | 131 | - | - | - | - | - | 65.4 |
| Leverage (Debt/EBITDA) | - | - | 14.43 x | 15.44 x | 4.706 x | 3.286 x | 1.051 x | - |
| Free Cash Flow 1 | -15 | 15 | 36.4 | 28.9 | 82.1 | 80.7 | 112 | - |
| ROE (net income / shareholders' equity) | -33.7% | 4.21% | 7.07% | 3.11% | 25.9% | 21.2% | 20.9% | 21% |
| ROA (Net income/ Total Assets) | -19.7% | 1.9% | 2.73% | 9.42% | 8.26% | 9.02% | 9.14% | - |
| Assets 1 | 173.7 | -779.5 | -2,380 | -758.8 | 44.57 | 143.2 | 282.3 | - |
| Book Value Per Share 2 | 4.660 | 9.640 | 9.440 | 7.080 | 9.200 | 11.20 | 14.20 | - |
| Cash Flow per Share | -0.6800 | 0.5300 | 1.060 | 0.8000 | - | - | - | - |
| Capex 1 | 1.02 | 2.09 | 1.68 | 2.2 | 1.11 | 2 | 6 | - |
| Capex / Sales | 0.95% | 1.1% | 0.57% | 0.65% | 0.31% | 0.52% | 1.41% | - |
| Announcement Date | 2/19/20 | 2/18/21 | 2/17/22 | 2/22/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
25.23
USD
Average target price
32
USD
Spread / Average Target
+26.83%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -7.31% | 976M | |
| +2.35% | 208B | |
| +1.07% | 189B | |
| +9.80% | 87.48B | |
| +33.33% | 83.28B | |
| -24.07% | 76.22B | |
| +8.29% | 51.06B | |
| +24.35% | 27.46B | |
| +33.61% | 11.13B | |
| -9.46% | 8.72B |
- Stock Market
- Equities
- FVRR Stock
- Financials Fiverr International Ltd.
