Fiverr International Ltd. (FVRR) DCF Valuation
Why we don't show a single “fair value” for FVRR
Even the conservative scenario ($37.53) sits far above today's price — trailing cash flows may be cyclically elevated. Off today's cash-flow base, no plausible growth rate bridges to the current price — the market is valuing normalized future cash flows, not the depressed base. The model scenarios below are shown for reference only.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 10.9%/yr | 12.0% | $37.53 |
| Base case | 13.9%/yr | 11.0% | $46.51 |
| Optimistic | 16.9%/yr | 10.0% | $58.79 |
| Analyst DCF (FMP) | independent reference — different model | $53.41 | |
Current Price
$10.38
Market-Implied Growth
—
Base-Case Model Value
$46.51
model output — not a price target
FVRR DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for FVRR (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $81.9M · 0.04B shares · net cash $124.5M
Estimated Fair Value
$65.36
+529.6% vs $10.38
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 13.9%/yr FCF growth and 10-year horizon fixed. Green = above today's $10.38; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.0% | $80.58 | $84.26 | $88.49 | $93.44 | $99.28 |
| 10.0% | $69.75 | $72.36 | $75.32 | $78.70 | $82.61 |
| 11.0% | $61.30 | $63.22 | $65.36 | $67.76 | $70.49 |
| 12.0% | $54.55 | $55.99 | $57.58 | $59.34 | $61.32 |
| 13.0% | $49.04 | $50.14 | $51.35 | $52.68 | $54.15 |
About Fiverr International Ltd.
Fiverr International Ltd. runs a global digital marketplace that connects service providers with clients seeking their expertise. This expansive platform hosts nearly 550 distinct service categories, organized into nine key verticals such as graphic and design work, digital marketing, writing and translation, video and animation, music and audio, programming and technology, business services, data solutions, and lifestyle offerings. Beyond its core exchange, the company additionally provides Fiverr Workspace, a software suite empowering freelancers to handle invoicing, contracts, time management, and workflow organization. It also offers Fiverr Learn and CreativeLive, which deliver educational resources and professional development opportunities for independent professionals. Other key offerings include ClearVoice, a content marketing platform available by subscription, and Stoke Talent, a system for managing freelance talent. Moreover, Fiverr supplies platforms tailored for back-office functions and creative talent management. Businesses of all scales utilize its platform as buyers, while service providers predominantly consist of individual freelancers and small enterprises. Founded in 2010, Fiverr's headquarters are situated in Tel Aviv-Yafo, Israel.
- Sector
- Communication Services
- Industry
- Internet Content & Information
- CEO
- Micha Kaufman