FIVERR INTERNATIONAL LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.8 USD | +3.74% |
|
+5.96% | -23.59% |
| Apr. 18 | BTIG Adjusts Fiverr International's Price Target to $28 From $30, Keeps Buy Rating | MT |
| Apr. 11 | Fiverr Board Authorizes $100 Million Stock Repurchase Plan | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 728.4 | 6,851 | 4,155 | 1,082 | 1,045 | 805 | - | - |
| Enterprise Value (EV) 1 | 606.8 | 6,721 | 4,485 | 1,459 | 1,323 | 986.6 | 929.5 | 615.3 |
| P/E ratio | -14.1 x | -424 x | -62.8 x | -15 x | 302 x | 45.1 x | 30.4 x | 19 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 6.8 x | 36.2 x | 14 x | 3.21 x | 2.89 x | 2.1 x | 1.9 x | 1.63 x |
| EV / Revenue | 5.67 x | 35.5 x | 15.1 x | 4.32 x | 3.66 x | 2.58 x | 2.2 x | 1.25 x |
| EV / EBITDA | -33.7 x | 738 x | 196 x | 59.7 x | 22.3 x | 14.2 x | 10.7 x | 5.19 x |
| EV / FCF | -40.6 x | 447 x | 123 x | 50.5 x | 16.1 x | 10.4 x | 8.77 x | - |
| FCF Yield | -2.47% | 0.22% | 0.81% | 1.98% | 6.2% | 9.57% | 11.4% | - |
| Price to Book | 5.04 x | 20.2 x | 12 x | 4.12 x | 2.96 x | 1.86 x | 1.57 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 | 20.80 | 20.80 | 20.80 |
| 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 | 382.7 | 423.1 | 493 |
| EBITDA 1 | -17.99 | 9.111 | 22.86 | 24.42 | 59.22 | 69.31 | 86.56 | 118.5 |
| EBIT 1 | -21.56 | 4.773 | 15.98 | 14.24 | 53.23 | 65.93 | 80.51 | - |
| Operating Margin | -20.14% | 2.52% | 5.37% | 4.22% | 14.73% | 17.23% | 19.03% | - |
| Earnings before Tax (EBT) 1 | -33.38 | -14.61 | -64.85 | -70.91 | 5.054 | 18.85 | 33.17 | 56.92 |
| Net income 1 | -34.17 | -14.81 | -65.01 | -71.49 | 3.681 | 17.05 | 28.57 | 47.77 |
| Net margin | -31.91% | -7.81% | -21.84% | -21.19% | 1.02% | 4.46% | 6.75% | 9.69% |
| EPS 2 | -1.670 | -0.4600 | -1.810 | -1.940 | 0.0900 | 0.4617 | 0.6850 | 1.097 |
| Free Cash Flow 1 | -14.96 | 15.04 | 36.35 | 28.91 | 82.07 | 94.43 | 106 | - |
| FCF margin | -13.97% | 7.94% | 12.21% | 8.57% | 22.71% | 24.68% | 25.06% | - |
| FCF Conversion (EBITDA) | - | 165.09% | 159.05% | 118.39% | 138.6% | 136.24% | 122.5% | - |
| FCF Conversion (Net income) | - | - | - | - | 2,229.64% | 553.74% | 371.14% | - |
| 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 | 92.47 | 94.4 | 97.56 | 98.22 | 97.98 |
| EBITDA 1 | 7.277 | 8.88 | 3.865 | 4.607 | 6.554 | 9.396 | 11.3 | 15.27 | 16.53 | 16.11 | 13.7 | 17.07 | 18.75 | 19.52 | 14.77 |
| EBIT 1 | 5.864 | 6.108 | 0.755 | 1.465 | 4.616 | 7.401 | 9.573 | 13.62 | 15.21 | 14.82 | 12.93 | 16.53 | 17.84 | 18.63 | 14.12 |
| Operating Margin | 7.89% | 7.66% | 0.87% | 1.72% | 5.59% | 8.9% | 10.88% | 15.24% | 16.44% | 16.2% | 13.98% | 17.52% | 18.28% | 18.97% | 14.41% |
| 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 | 1.253 | 4.204 | 5.907 | 6.386 | - |
| Net income 1 | -14.35 | -19.52 | -16.98 | -41.86 | -11.35 | -1.299 | -4.272 | 0.227 | 3.025 | 4.701 | 0.6742 | 3.249 | 4.994 | 5.813 | - |
| Net margin | -19.31% | -24.47% | -19.58% | -49.24% | -13.75% | -1.56% | -4.86% | 0.25% | 3.27% | 5.14% | 0.73% | 3.44% | 5.12% | 5.92% | - |
| EPS 2 | -0.3900 | -0.5300 | -0.4600 | -1.130 | -0.3100 | -0.0300 | -0.1100 | 0.0100 | 0.0700 | 0.1200 | 0.0333 | 0.1017 | 0.1483 | 0.1733 | - |
| 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 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 330 | 377 | 279 | 182 | 125 | - |
| Net Cash position 1 | 122 | 131 | - | - | - | - | - | 190 |
| Leverage (Debt/EBITDA) | - | - | 14.43 x | 15.44 x | 4.706 x | 2.62 x | 1.438 x | - |
| Free Cash Flow 1 | -15 | 15 | 36.4 | 28.9 | 82.1 | 94.4 | 106 | - |
| ROE (net income / shareholders' equity) | -33.7% | 4.21% | 7.07% | 3.11% | 25.9% | 21% | 21.1% | - |
| ROA (Net income/ Total Assets) | -19.7% | 1.9% | 2.73% | 9.42% | 8.26% | 8.8% | 9.2% | - |
| Assets 1 | 173.7 | -779.5 | -2,380 | -758.8 | 44.57 | 193.8 | 310.5 | - |
| Book Value Per Share 2 | 4.660 | 9.640 | 9.440 | 7.080 | 9.200 | 11.20 | 13.30 | - |
| 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% | 1.42% | - |
| 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
10
Last Close Price
20.8
USD
Average target price
30.9
USD
Spread / Average Target
+48.56%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -23.59% | 805M | |
| -2.53% | 184B | |
| -11.62% | 180B | |
| -8.43% | 91.88B | |
| +41.15% | 91.6B | |
| -10.53% | 71.28B | |
| +19.26% | 26.35B | |
| +17.48% | 10.05B | |
| -11.43% | 8.53B | |
| -15.19% | 5.59B |
- Stock Market
- Equities
- FVRR Stock
- Financials Fiverr International Ltd.
