Jfrog Ltd
NASDAQ:FROG

Watchlist Manager
Jfrog Ltd Logo
Jfrog Ltd
NASDAQ:FROG
Watchlist
Price: 68.73 USD -0.15% Market Closed
Market Cap: 8.1B USD

Intrinsic Value

The intrinsic value of one FROG stock under the Base Case scenario is 27.21 USD. Compared to the current market price of 68.73 USD, Jfrog Ltd is Overvalued by 60%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FROG Intrinsic Value
27.21 USD
Overvaluation 60%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Jfrog Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about FROG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is FROG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Jfrog Ltd.

Explain Valuation
Compare FROG to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FROG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Jfrog Ltd

Current Assets 800.2m
Cash & Short-Term Investments 651.1m
Receivables 104.4m
Other Current Assets 44.7m
Non-Current Assets 465.4m
PP&E 16.8m
Intangibles 416.1m
Other Non-Current Assets 32.4m
Current Liabilities 367.6m
Accounts Payable 17.2m
Accrued Liabilities 69.4m
Other Current Liabilities 281m
Non-Current Liabilities 38.5m
Other Non-Current Liabilities 38.5m
Efficiency

Free Cash Flow Analysis
Jfrog Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Jfrog Ltd

Revenue
502.6m USD
Cost of Revenue
-119.8m USD
Gross Profit
382.8m USD
Operating Expenses
-472.2m USD
Operating Income
-89.4m USD
Other Expenses
9.6m USD
Net Income
-79.8m USD
Fundamental Scores

FROG Profitability Score
Profitability Due Diligence

Jfrog Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Operating Margin is Increasing
Net Margin is Increasing
28/100
Profitability
Score

Jfrog Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

FROG Solvency Score
Solvency Due Diligence

Jfrog Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
74/100
Solvency
Score

Jfrog Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FROG Price Targets Summary
Jfrog Ltd

Wall Street analysts forecast FROG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FROG is 70.61 USD with a low forecast of 60.6 USD and a high forecast of 78.75 USD.

Lowest
Price Target
60.6 USD
12% Downside
Average
Price Target
70.61 USD
3% Upside
Highest
Price Target
78.75 USD
15% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Jfrog Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for FROG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

FROG Insider Trading
Buy and sell transactions by insiders

FROG News

Other Videos
What is the Intrinsic Value of one FROG stock?

The intrinsic value of one FROG stock under the Base Case scenario is 27.21 USD.

Is FROG stock undervalued or overvalued?

Compared to the current market price of 68.73 USD, Jfrog Ltd is Overvalued by 60%.

Back to Top