Discounted Cash Flow
Fiverr International Ltd. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $52.1m | $-19.3m | $-7.5m | -37.1% | $-3.04 |
| 2018 | $75.5m (44.9%) | $-36.1m (-86.6%) | $-52.4m (-602.9%) | -47.8% (-28.8%) | $-5.42 (-78.3%) |
| 2019 | $107.1m (41.8%) | $-34.2m (5.2%) | $-15.0m (71.5%) | -31.9% (33.2%) | $-1.67 (69.2%) |
| 2020 | $189.5m (77.0%) | $-14.8m (56.7%) | $15.0m (200.5%) | -7.8% (75.5%) | $-0.46 (72.5%) |
| 2021 | $297.7m (57.1%) | $-65.0m (-339.0%) | $36.4m (141.7%) | -21.8% (-179.5%) | $-1.81 (-293.5%) |
| 2022 | $337.4m (13.3%) | $-71.5m (-10.0%) | $28.9m (-20.5%) | -21.2% (3.0%) | $-1.94 (-7.2%) |
| 2023 | $361.4m (7.1%) | $3.7m (105.1%) | $3.7m (-87.3%) | 1.0% (104.8%) | $0.10 (105.2%) |
| 2024 | $391.5m (8.3%) | $18.2m (395.7%) | $81.8m (2121.3%) | 4.7% (357.6%) | $0.49 (390.0%) |
| 2025 | $430.9m (10.1%) | $21.0m (15.0%) | $103.9m (27.1%) | 4.9% (4.5%) | $0.58 (18.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.