What is the intrinsic value of SEMR?

As of 2026-04-03, the Intrinsic Value of Semrush Holdings Inc (SEMR) is 1.69 USD. This SEMR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 11.95 USD, the upside of Semrush Holdings Inc is -85.80%.

The range of the Intrinsic Value is 1.64 - 1.76 USD

Is SEMR undervalued or overvalued?

Based on its market price of 11.95 USD and our intrinsic valuation, Semrush Holdings Inc (SEMR) is overvalued by 85.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(2.54) - (0.29)	(0.97)	-108.1%
DCF (Growth 10y)	(0.26) - (2.12)	(0.83)	-106.9%
DCF (EBITDA 5y)	1.64 - 1.76	1.69	-85.8%
DCF (EBITDA 10y)	2.31 - 2.89	2.56	-78.6%
Fair Value	-0.63 - -0.63	-0.63	-105.25%
P/E	(3.19) - (3.61)	(3.35)	-128.1%
EV/EBITDA	0.86 - 0.66	0.74	-93.8%
EPV	1.37 - 1.29	1.33	-88.9%
DDM - Stable	(0.82) - (2.10)	(1.46)	-112.2%
DDM - Multi	0.31 - 0.64	0.42	-96.5%