Jfrog Ltd
NASDAQ:FROG

Watchlist Manager
Jfrog Ltd Logo
Jfrog Ltd
NASDAQ:FROG
Watchlist
Price: 63.99 USD -2.02% Market Closed
Market Cap: 7.6B USD

Relative Value

The Relative Value of one FROG stock under the Base Case scenario is 32.93 USD. Compared to the current market price of 63.99 USD, Jfrog Ltd is Overvalued by 49%.

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
32.93 USD
Overvaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
12
Median 3Y
9.4
Median 5Y
10.2
Industry
2.4
Forward
14.4
vs History
vs Industry
Median 3Y
-56.6
Median 5Y
-58.1
Industry
22.5
Forward
80.8
vs History
60
vs Industry
17
Median 3Y
48.1
Median 5Y
77.4
Industry
16.2
vs History
60
vs Industry
19
Median 3Y
49.5
Median 5Y
88.2
Industry
20.8
vs History
7
vs Industry
23
Median 3Y
4.8
Median 5Y
4.9
Industry
3
vs History
20
vs Industry
14
Median 3Y
7.9
Median 5Y
8.7
Industry
2.4
Forward
13.2
vs History
19
vs Industry
22
Median 3Y
10.1
Median 5Y
11.1
Industry
4.9
vs History
vs Industry
Median 3Y
-51.3
Median 5Y
-53.2
Industry
12.3
Forward
67.9
vs History
vs Industry
Median 3Y
-37.5
Median 5Y
-42.1
Industry
15.8
Forward
78.8
vs History
58
vs Industry
18
Median 3Y
39.9
Median 5Y
59.7
Industry
14.8
vs History
58
vs Industry
18
Median 3Y
41
Median 5Y
74.6
Industry
17.4
vs History
17
vs Industry
18
Median 3Y
6.1
Median 5Y
6.1
Industry
2.4

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
7.7B USD 15.1 -94.9 -111.3 -79.2
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12 33.7 20 25.9
US
Oracle Corp
NYSE:ORCL
513.6B USD 8.4 33.3 22.5 30.8
US
ServiceNow Inc
NYSE:NOW
166.4B USD 13.1 96.1 66.7 92.6
US
Palo Alto Networks Inc
NASDAQ:PANW
128B USD 13.4 114.6 76.7 97.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
119.9B USD 26.3 -381.8 -2 087.2 -365.7
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 22 37.2
US
Fortinet Inc
NASDAQ:FTNT
59.7B USD 9.1 31.9 26.3 28.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
36.9B USD 13 -899.8 13 338.3 -263.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.8B USD 17.5 -100.5 -2 078.5 -163.4
P/E Multiple
Earnings Growth PEG
US
Jfrog Ltd
NASDAQ:FROG
Average P/E: 157.4
Negative Multiple: -94.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.7
18%
1.9
US
Oracle Corp
NYSE:ORCL
33.3
37%
0.9
US
ServiceNow Inc
NYSE:NOW
96.1
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
114.6
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -381.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.9
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -899.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Jfrog Ltd
NASDAQ:FROG
Average EV/EBITDA: 1 730.2
Negative Multiple: -111.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20
20%
1
US
Oracle Corp
NYSE:ORCL
22.5
41%
0.5
US
ServiceNow Inc
NYSE:NOW
66.7
53%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
76.7
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 087.2
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.3
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 338.3
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 078.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Jfrog Ltd
NASDAQ:FROG
Average EV/EBIT: 98.5
Negative Multiple: -79.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.9
17%
1.5
US
Oracle Corp
NYSE:ORCL
30.8
37%
0.8
US
ServiceNow Inc
NYSE:NOW
92.6
65%
1.4
US
Palo Alto Networks Inc
NASDAQ:PANW
97.9
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -365.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.2
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.2
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -263.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -163.4 N/A N/A