
Jfrog Ltd
NASDAQ:FROG

Intrinsic Value
The intrinsic value of one
FROG
stock under the Base Case scenario is
24.64
USD.
Compared to the current market price of 42.9 USD,
Jfrog Ltd
is
Overvalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Jfrog Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Jfrog Ltd
Balance Sheet Decomposition
Jfrog Ltd
Current Assets | 682.1m |
Cash & Short-Term Investments | 563.5m |
Receivables | 84.3m |
Other Current Assets | 34.3m |
Non-Current Assets | 474.1m |
PP&E | 18.1m |
Intangibles | 426.5m |
Other Non-Current Assets | 29.4m |
Free Cash Flow Analysis
Jfrog Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Jfrog Ltd
Revenue
|
450.6m
USD
|
Cost of Revenue
|
-107.9m
USD
|
Gross Profit
|
342.7m
USD
|
Operating Expenses
|
-433.3m
USD
|
Operating Income
|
-90.5m
USD
|
Other Expenses
|
11.6m
USD
|
Net Income
|
-78.9m
USD
|
FROG Profitability Score
Profitability Due Diligence
Jfrog Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Score
Jfrog Ltd's profitability score is 39/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
FROG
is 44.64 USD
with a low forecast of 34.05 USD and a high forecast of 52.5 USD.
Dividends
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?
The intrinsic value of one
FROG
stock under the Base Case scenario is
24.64
USD.
Compared to the current market price of 42.9 USD,
Jfrog Ltd
is
Overvalued by 43%.