DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Fiverr International Ltd. (FVRR)

Communication Services | Internet Content & Information

Today's Price

$8.72

Today's Fair Value

$75.97 +771.22%

Margin of Safety

+88.52%

Projected Value (5Y)

$122.35 +1303.1%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 178.77% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 7.03% | CAGR (5y): 2.83%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 24.69x)

Discount Rate