SIMILARWEB LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.82 USD | +1.43% |
|
+0.90% | +46.72% |
| Apr. 16 | Baidu Says Ernie AI Chatbot Now Has 200 Million Users -- Update | DJ |
| Mar. 04 | Similarweb Ltd. Announces Resignation of Gili Iohan from Board of Directors and from All Committees | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,335 | 488.8 | 417.2 | 615.6 | - | - |
| Enterprise Value (EV) 1 | 1,206 | 436 | 417.2 | 615.6 | 615.6 | 615.6 |
| P/E ratio | -13.8 x | -5.85 x | -14 x | -54.6 x | 469 x | 65.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 9.7 x | 2.53 x | 1.91 x | 2.52 x | 2.2 x | 1.87 x |
| EV / Revenue | 9.7 x | 2.53 x | 1.91 x | 2.52 x | 2.2 x | 1.87 x |
| EV / EBITDA | -27.2 x | -9.19 x | 625 x | 37.5 x | 21.2 x | 14.6 x |
| EV / FCF | -44.6 x | -6.58 x | -90.8 x | 49 x | 25.6 x | 15.3 x |
| FCF Yield | -2.24% | -15.2% | -1.1% | 2.04% | 3.91% | 6.56% |
| Price to Book | 15.8 x | 22.4 x | - | - | - | - |
| Nbr of stocks (in thousands) | 74,533 | 76,022 | 78,272 | 78,718 | - | - |
| Reference price 2 | 17.91 | 6.430 | 5.330 | 7.820 | 7.820 | 7.820 |
| Announcement Date | 2/16/22 | 2/14/23 | 2/13/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 137.7 | 193.2 | 218 | 244.7 | 279.5 | 328.9 |
| EBITDA 1 | - | -49.14 | -53.21 | 0.667 | 16.42 | 28.97 | 42.21 |
| EBIT 1 | - | -51.7 | -63.79 | -4.815 | 7.736 | 17.57 | 32 |
| Operating Margin | - | -37.55% | -33.01% | -2.21% | 3.16% | 6.29% | 9.73% |
| Earnings before Tax (EBT) 1 | - | -68 | -83.14 | -27.87 | -12.27 | 0.3667 | 7.6 |
| Net income 1 | -22 | -68.98 | -83.66 | -29.37 | -11.27 | 1.192 | 11.7 |
| Net margin | - | -50.11% | -43.3% | -13.47% | -4.61% | 0.43% | 3.56% |
| EPS 2 | - | -1.300 | -1.100 | -0.3800 | -0.1433 | 0.0167 | 0.1200 |
| Free Cash Flow 1 | - | -29.94 | -74.32 | -4.597 | 12.57 | 24.08 | 40.37 |
| FCF margin | - | -21.75% | -38.46% | -2.11% | 5.14% | 8.62% | 12.27% |
| FCF Conversion (EBITDA) | - | - | - | - | 76.51% | 83.12% | 95.62% |
| FCF Conversion (Net income) | - | - | - | - | - | 2,020.94% | 344.93% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 4/15/21 | 2/16/22 | 2/14/23 | 2/13/24 | - | - | - |
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 | 35.6 | 40.15 | 44.28 | 47.59 | 50.02 | 51.35 | 52.75 | 53.68 | 54.83 | 56.76 | 58.75 | 60.03 | 61.55 | 64.2 | 65.79 |
| EBITDA 1 | -13.3 | -17.44 | -17.75 | -18.21 | -12.2 | -8.428 | -5.836 | -2.091 | 2.446 | 6.148 | 3.437 | 3.553 | 4.424 | 5.037 | 2.4 |
| EBIT 1 | -13.87 | -18.38 | -19.76 | -19.79 | -13.35 | -10.9 | -7.174 | -3.462 | 1.072 | 4.749 | 1.296 | 1.729 | 2.164 | 2.548 | 2.638 |
| Operating Margin | -38.98% | -45.77% | -44.61% | -41.58% | -26.68% | -21.23% | -13.6% | -6.45% | 1.96% | 8.37% | 2.21% | 2.88% | 3.51% | 3.97% | 4.01% |
| Earnings before Tax (EBT) 1 | -17.02 | -23.64 | -25.36 | -21.86 | -21.24 | -14.68 | -11.72 | -9.147 | -3.824 | -3.17 | -3.533 | -3.433 | -2.9 | -2.4 | -2.6 |
| Net income 1 | -17.33 | -23.81 | -25.61 | -22.06 | -20.99 | -15 | -11.83 | -9.293 | -4.838 | -3.408 | -3.54 | -3.366 | -2.887 | -2.477 | -1.828 |
| Net margin | -48.7% | -59.3% | -57.83% | -46.36% | -41.97% | -29.21% | -22.43% | -17.31% | -8.82% | -6% | -6.03% | -5.61% | -4.69% | -3.86% | -2.78% |
| EPS 2 | -0.2300 | -0.3200 | -0.3400 | -0.2900 | -0.2800 | -0.2000 | -0.1500 | -0.1200 | -0.0600 | -0.0400 | -0.0500 | -0.0433 | -0.0367 | -0.0300 | -0.0300 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 2/16/22 | 5/10/22 | 8/9/22 | 11/15/22 | 2/14/23 | 5/9/23 | 8/8/23 | 11/7/23 | 2/13/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | 129 | 52.8 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -29.9 | -74.3 | -4.6 | 12.6 | 24.1 | 40.4 |
| ROE (net income / shareholders' equity) | - | -182% | -112% | -28.7% | 27.7% | 57% | 57.9% |
| ROA (Net income/ Total Assets) | - | -41.7% | -25.2% | - | - | - | - |
| Assets 1 | - | 165.3 | 332 | - | - | - | - |
| Book Value Per Share | - | 1.130 | 0.2900 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 2.31 | 28.3 | 1.56 | 2.7 | 2.7 | 2 |
| Capex / Sales | - | 1.68% | 14.62% | 0.72% | 1.1% | 0.97% | 0.61% |
| Announcement Date | 4/15/21 | 2/16/22 | 2/14/23 | 2/13/24 | - | - | - |
1USD in Million
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
7.82
USD
Average target price
10.83
USD
Spread / Average Target
+38.53%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +46.72% | 616M | |
| +5.58% | 82.93B | |
| +3.69% | 76.85B | |
| -14.62% | 53.04B | |
| -24.56% | 46.55B | |
| +31.16% | 50.15B | |
| +17.75% | 41.41B | |
| +55.21% | 35.63B | |
| -10.24% | 24.64B | |
| -21.24% | 23.04B |
- Stock Market
- Equities
- SMWB Stock
- Financials Similarweb Ltd.
