Jfrog Ltd
NASDAQ:FROG

Watchlist Manager
Jfrog Ltd Logo
Jfrog Ltd
NASDAQ:FROG
Watchlist
Price: 41.44 USD -0.12% Market Closed
Market Cap: 4.7B USD

Relative Value

The Relative Value of one FROG stock under the Base Case scenario is 30.82 USD. Compared to the current market price of 41.44 USD, Jfrog Ltd is Overvalued by 26%.

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
30.82 USD
Overvaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
40
vs Industry
12
Median 3Y
9
Median 5Y
9.8
Industry
2.4
Forward
9.2
vs History
vs Industry
Median 3Y
-40.6
Median 5Y
-56.6
Industry
22.6
Forward
58.6
vs History
79
vs Industry
17
Median 3Y
54.4
Median 5Y
85.3
Industry
17
vs History
79
vs Industry
19
Median 3Y
57.1
Median 5Y
96.8
Industry
21.5
vs History
27
vs Industry
23
Median 3Y
4.4
Median 5Y
4.6
Industry
2.9
vs History
38
vs Industry
14
Median 3Y
7.4
Median 5Y
8.4
Industry
2.4
Forward
8.2
vs History
37
vs Industry
22
Median 3Y
9.5
Median 5Y
10.8
Industry
4.9
vs History
vs Industry
Median 3Y
-41.6
Median 5Y
-49.4
Industry
12.6
Forward
42.1
vs History
vs Industry
Median 3Y
-33
Median 5Y
-38
Industry
16.2
Forward
54.1
vs History
79
vs Industry
18
Median 3Y
45.5
Median 5Y
67.9
Industry
15.5
vs History
79
vs Industry
18
Median 3Y
46.8
Median 5Y
81.1
Industry
18.8
vs History
35
vs Industry
18
Median 3Y
5.4
Median 5Y
6
Industry
2.4

Multiples Across Competitors

FROG Competitors Multiples
Jfrog Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Jfrog Ltd
NASDAQ:FROG
4.7B USD 10.5 -60.1 -63.2 -46.2
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 13.2 36.8 23.4 29.1
US
Oracle Corp
NYSE:ORCL
583.8B USD 10.2 46.9 27.2 36.4
US
ServiceNow Inc
NYSE:NOW
208B USD 18.1 135.2 97.7 136.8
US
Palo Alto Networks Inc
NASDAQ:PANW
134.5B USD 15.2 108.7 99.4 133.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
122B USD 29.5 -707.8 4 840.2 -576.2
US
Fortinet Inc
NASDAQ:FTNT
79.1B USD 12.9 42.1 36.1 38.5
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 46.7 21.5 36.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
47.8B USD 18.8 -1 233.9 -3 855.7 -373.4
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.8B USD 9.1 27.9 23.1 25.4
P/E Multiple
Earnings Growth PEG
US
Jfrog Ltd
NASDAQ:FROG
Average P/E: 145.9
Negative Multiple: -60.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
36.8
15%
2.5
US
Oracle Corp
NYSE:ORCL
46.9
35%
1.3
US
ServiceNow Inc
NYSE:NOW
135.2
52%
2.6
US
Palo Alto Networks Inc
NASDAQ:PANW
108.7
4%
27.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -707.8 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
42.1
14%
3
US
V
VMware Inc
XETRA:BZF1
46.7
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
723
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 233.9 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
27.9
17%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Jfrog Ltd
NASDAQ:FROG
Average EV/EBITDA: 603
Negative Multiple: -63.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
23.4
17%
1.4
US
Oracle Corp
NYSE:ORCL
27.2
32%
0.8
US
ServiceNow Inc
NYSE:NOW
97.7
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
99.4
49%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 840.2
178%
27.2
US
Fortinet Inc
NASDAQ:FTNT
36.1
17%
2.1
US
V
VMware Inc
XETRA:BZF1
21.5
19%
1.1
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 855.7 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.1
12%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Jfrog Ltd
NASDAQ:FROG
Average EV/EBIT: 100.7
Negative Multiple: -46.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
29.1
15%
1.9
US
Oracle Corp
NYSE:ORCL
36.4
33%
1.1
US
ServiceNow Inc
NYSE:NOW
136.8
64%
2.1
US
Palo Alto Networks Inc
NASDAQ:PANW
133.4
60%
2.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -576.2 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
38.5
17%
2.3
US
V
VMware Inc
XETRA:BZF1
36.4
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -373.4 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
25.4
15%
1.7