FVRR

$15.16

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 15.00% trendline growth.
Want to create your own valuation? Create a free account.
$266.65

With 20% Margin of Safety (MoS):

$213.32
1307.12% upside
Capital Efficiency
Average Quarterly ROIC
2.7%
Cost of Capital (estimated)10%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
76
BullishWeighted across 6 signals
DCF Discount
1307.1% discount to price
100
FCF Yield
21.3% trailing FCF yield
100
ROIC vs WACC
ROIC 2.7% vs WACC 10.0% (0.3x)
14
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
165.7% 5Y FCF CAGR (adjusted)
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC.
Narrative Score
52
Weak
Weighted across 2 recent drivers · Last 30 days-1 vs previousVs 6-Month Baseline: Low (12th pct)
Trend: StableConfidence: 61%Updated: 5h ago
Sources: 26 (News 26)
Drivers
25 news sentiment+0.2
Regulatory scrutiny+0.0
Other Metrics
P/E24.7
Profit Margin5.2%
Owner Earnings$40.89m
One Dollar Premise0.00%
Debt/Equity1.88
Current Ratio1.24
PEG1.145
Free Cash Flow (in millions)
20172018201920202021202220232024
-$2-$50-$12$21$41$32$84$119
How Intrinziq Estimates Fair Value

Intrinziq estimates Fiverr International Ltd.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Fiverr International Ltd.Communication Services

Fiverr International Ltd. operates an online marketplace worldwide. Its platform enables sellers to sell their services and buyers to buy them. The company's platform includes approximately 550 categories in nine verticals, including graphic and design, digital marketing, writing and translation, video and animation, music and audio, programming and technology, business, data, and lifestyle. It also offers Fiverr Workspace, which provides freelancers a software solution to manage invoicing, contracts, time tracking, and organizing workflow; Fiverr Learn and CreativeLive that offers learning and development offerings for freelancers; ClearVoice, a subscription based content marketing platform; and Stoke Talent, a freelancer management system. In addition, the company provides back office and creative talent platforms. Its buyers include businesses of various sizes, as well as sellers comprise a group of freelancers and small businesses. The company was incorporated in 2010 and is headquartered in Tel Aviv-Yafo, Israel.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.