(FVRR) Fiverr International - Overview
Sector: Communication Services | Industry: Internet Content & Information | Exchange: NYSE (USA) | Market Cap: 365m USD | Total Return: -57.9% in 12m
Industry Rotation: -6.2
Avg Turnover: 7.33M USD
Peers RS (IBD): 3.3
EPS Trend: 47.2%
Qual. Beats: 0
Rev. Trend: 95.8%
Qual. Beats: 0
Warnings
Volatile
Tailwinds
No distinct edge detected
Fiverr International Ltd. (FVRR) operates a global online marketplace connecting buyers and sellers of digital services. This business model, common in the gig economy, facilitates transactions for services such as graphic design, content creation, and web development.
The company offers various value-added services. These include Fiverr Ads for seller promotion, Seller Plus for enhanced seller tools, and AutoDS for dropshipping automation. Financial tools like faster withdrawals and cash advances are also provided for sellers. The marketplace serves businesses of all sizes as buyers and freelancers/agencies as sellers, a typical structure for online service platforms.
Fiverr was founded in 2010 and is headquartered in Tel Aviv, Israel. For further data-driven insights into FVRRs performance, consider exploring ValueRay.
- Freelancer demand drives platform service revenue growth
- Advertising tools boost seller monetization on platform
- Global economic slowdown impacts freelance project volume
- Competition from other gig platforms pressures market share
| Net Income: 21.0m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.16 > 0.02 and ΔFCF/TA 8.54 > 1.0 |
| NWC/Revenue: 53.78% < 20% (prev 18.17%; Δ 35.61% < -1%) |
| CFO/TA 0.16 > 3% & CFO 110.9m > Net Income 21.0m |
| Net Debt (-281.4m) to EBITDA (20.3m): -13.84 < 3 |
| Current Ratio: 1.94 > 1.5 & < 3 |
| Outstanding Shares: last quarter (36.7m) vs 12m ago -5.85% < -2% |
| Gross Margin: 81.18% > 18% (prev 0.82%; Δ 8.04k% > 0.5%) |
| Asset Turnover: 49.16% > 50% (prev 36.59%; Δ 12.57% > 0%) |
| Interest Coverage Ratio: 2.63 > 6 (EBITDA TTM 20.3m / Interest Expense TTM 2.14m) |
| A: 0.34 (Total Current Assets 479.1m - Total Current Liabilities 247.4m) / Total Assets 683.1m |
| B: -0.55 (Retained Earnings -377.7m / Total Assets 683.1m) |
| C: 0.01 (EBIT TTM 5.64m / Avg Total Assets 876.5m) |
| D: 1.52 (Book Value of Equity 412.0m / Total Liabilities 271.1m) |
| Altman-Z'' Score: 2.06 = BBB |
| DSRI: 1.84 (Receivables 33.0m/16.3m, Revenue 430.9m/391.5m) |
| GMI: 1.01 (GM 81.18% / 81.97%) |
| AQI: 1.01 (AQ_t 0.29 / AQ_t-1 0.28) |
| SGI: 1.10 (Revenue 430.9m / 391.5m) |
| TATA: -0.13 (NI 21.0m - CFO 110.9m) / TA 683.1m) |
| Beneish M-Score: -2.38 (Cap -4..+1) = BBB |
Over the past week, the price has changed by +0.29%, over one month by -5.67%, over three months by -43.48% and over the past year by -57.94%.
- StrongBuy: 2
- Buy: 4
- Hold: 5
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 16 | 55.2% |
P/E Forward = 5.3079
P/S = 0.8468
P/B = 0.8752
Revenue TTM = 430.9m USD
EBIT TTM = 5.64m USD
EBITDA TTM = 20.3m USD
Long Term Debt = 4.16m USD (from capitalLeaseObligations, last quarter)
Short Term Debt = 3.37m USD (from shortTermDebt, last quarter)
Debt = 4.96m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -281.4m USD (recalculated: Debt 4.96m - CCE 286.3m)
Enterprise Value = 83.5m USD (364.9m + Debt 4.96m - CCE 286.3m)
Interest Coverage Ratio = 2.63 (Ebit TTM 5.64m / Interest Expense TTM 2.14m)
EV/FCF = 0.76x (Enterprise Value 83.5m / FCF TTM 109.6m)
FCF Yield = 131.2% (FCF TTM 109.6m / Enterprise Value 83.5m)
FCF Margin = 25.43% (FCF TTM 109.6m / Revenue TTM 430.9m)
Net Margin = 4.87% (Net Income TTM 21.0m / Revenue TTM 430.9m)
Gross Margin = 81.18% ((Revenue TTM 430.9m - Cost of Revenue TTM 81.1m) / Revenue TTM)
Gross Margin QoQ = 81.65% (prev 80.86%)
Tobins Q-Ratio = 0.12 (Enterprise Value 83.5m / Total Assets 683.1m)
Interest Expense / Debt = 43.14% (Interest Expense 2.14m / Debt 4.96m)
Taxrate = 10.39% (2.43m / 23.4m)
NOPAT = 5.05m (EBIT 5.64m * (1 - 10.39%))
Current Ratio = 1.94 (Total Current Assets 479.1m / Total Current Liabilities 247.4m)
Debt / Equity = 0.01 (Debt 4.96m / totalStockholderEquity, last quarter 412.0m)
Debt / EBITDA = -13.84 (Net Debt -281.4m / EBITDA 20.3m)
Debt / FCF = -2.57 (Net Debt -281.4m / FCF TTM 109.6m)
Total Stockholder Equity = 398.5m (last 4 quarters mean from totalStockholderEquity)
RoA = 2.39% (Net Income 21.0m / Total Assets 683.1m)
RoE = 5.27% (Net Income TTM 21.0m / Total Stockholder Equity 398.5m)
RoCE = 1.40% (EBIT 5.64m / Capital Employed (Equity 398.5m + L.T.Debt 4.16m))
RoIC = 0.68% (NOPAT 5.05m / Invested Capital 748.2m)
WACC = 11.46% (E(364.9m)/V(369.9m) * Re(11.09%) + D(4.96m)/V(369.9m) * Rd(43.14%) * (1-Tc(0.10)))
Discount Rate = 11.09% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -3.39%
[DCF] Terminal Value 71.14% ; FCFF base≈97.8m ; Y1≈120.7m ; Y5≈205.9m
[DCF] Fair Price = 64.81 (EV 2.05b - Net Debt -281.4m = Equity 2.33b / Shares 36.0m; r=11.46% [WACC]; 5y FCF grow 25.0% → 3.0% )
EPS Correlation: 47.17 | EPS CAGR: -26.44% | SUE: -4.0 | # QB: 0
Revenue Correlation: 95.82 | Revenue CAGR: 5.82% | SUE: -1.39 | # QB: 0
EPS next Quarter (2026-06-30): EPS=0.53 | Chg7d=+0.000 | Chg30d=-0.205 | Revisions Net=-6 | Analysts=8
EPS current Year (2026-12-31): EPS=2.12 | Chg7d=+0.000 | Chg30d=-0.855 | Revisions Net=-8 | Growth EPS=-28.1% | Growth Revenue=-6.3%
EPS next Year (2027-12-31): EPS=2.15 | Chg7d=+0.000 | Chg30d=-0.991 | Revisions Net=-5 | Growth EPS=+1.5% | Growth Revenue=+2.2%
[Analyst] Revisions Ratio: -1.00 (0 Up / 6 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 5.7% (Discount Rate 11.1% - Earnings Yield 5.4%)
[Growth] Growth Spread = -12.1% (Analyst -6.4% - Implied 5.7%)