Jfrog Ltd
NASDAQ:FROG

Watchlist Manager
Jfrog Ltd Logo
Jfrog Ltd
NASDAQ:FROG
Watchlist
Price: 49.18 USD 3.4%
Market Cap: $5.8B

Relative Value

The Relative Value of one FROG stock under the Base Case scenario is 32.83 USD. Compared to the current market price of 49.18 USD, Jfrog Ltd is Overvalued by 33%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

FROG Relative Value
Base Case
32.83 USD
Overvaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

FROG Competitors Multiples
Jfrog Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Jfrog Ltd
NASDAQ:FROG
5.6B USD 10.9 -81 -83.8 -59.8
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.8 25 16.6 20.9
US
Oracle Corp
NYSE:ORCL
437.3B USD 7.4 29.2 20.3 27.8
US
Palo Alto Networks Inc
NASDAQ:PANW
102.6B USD 10.9 93.6 62.2 79.3
US
ServiceNow Inc
NYSE:NOW
111B USD 8.5 64.2 41.8 58.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
103.1B USD 23.1 -336.1 -1 828.6 -320.4
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
59.2B USD 8.9 32.5 25.7 27.5
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
26.3B USD 9.5 -655 9 544.3 -188.3
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -141.1 -6 586 -145.8
P/E Multiple
Earnings Growth PEG
US
Jfrog Ltd
NASDAQ:FROG
Average P/E: 148.1
Negative Multiple: -81
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25
19%
1.3
US
Oracle Corp
NYSE:ORCL
29.2
35%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
93.6
46%
2
US
ServiceNow Inc
NYSE:NOW
64.2
54%
1.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -336.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.5
10%
3.2
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -655 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -141.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Jfrog Ltd
NASDAQ:FROG
Average EV/EBITDA: 1 250.2
Negative Multiple: -83.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
16.6
19%
0.9
US
Oracle Corp
NYSE:ORCL
20.3
44%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
62.2
41%
1.5
US
ServiceNow Inc
NYSE:NOW
41.8
43%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 828.6
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.7
21%
1.2
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
9 544.3
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 586 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Jfrog Ltd
NASDAQ:FROG
Average EV/EBIT: 89.8
Negative Multiple: -59.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.9
17%
1.2
US
Oracle Corp
NYSE:ORCL
27.8
38%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
79.3
50%
1.6
US
ServiceNow Inc
NYSE:NOW
58.7
59%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -320.4 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.5
18%
1.5
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -188.3 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.8 N/A N/A