What is the intrinsic value of FVRR?
As of 2025-05-25, the Intrinsic Value of Fiverr International Ltd (FVRR) is
12.70 USD. This FVRR valuation is based on the model Peter Lynch Fair Value.
With the current market price of 33.76 USD, the upside of Fiverr International Ltd is
-62.37%.
Is FVRR undervalued or overvalued?
Based on its market price of 33.76 USD and our intrinsic valuation, Fiverr International Ltd (FVRR) is overvalued by 62.37%.
12.70 USD
Intrinsic Value
FVRR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(15.69) - (7.79) |
(9.17) |
-127.2% |
| DCF (Growth 10y) |
(5.19) - (1.34) |
(4.54) |
-113.4% |
| DCF (EBITDA 5y) |
(6.08) - (6.14) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(4.79) - (3.44) |
(1,234.50) |
-123450.0% |
| Fair Value |
12.70 - 12.70 |
12.70 |
-62.37% |
| P/E |
13.44 - 32.93 |
22.73 |
-32.7% |
| EV/EBITDA |
(5.54) - (5.56) |
(5.50) |
-116.3% |
| EPV |
(11.15) - (14.07) |
(12.61) |
-137.3% |
| DDM - Stable |
4.71 - 20.36 |
12.53 |
-62.9% |
| DDM - Multi |
9.69 - 33.99 |
15.25 |
-54.8% |
FVRR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,212.32 |
| Beta |
0.97 |
| Outstanding shares (mil) |
35.91 |
| Enterprise Value (mil) |
1,391.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.90% |
| Cost of Debt |
5.50% |
| WACC |
7.85% |