Market Pulse44Neutral

Fiverr International Ltd.Opportunity Rank #89(FVRR) Intrinsic Value & DCF Analysis (2026)

Current Price

$9.94

Last updated: Jun 23, 2026

Price vs Intrinsic Value

$9.94
Price
$88.19
Intrinsic Value
Undervalued by 787%MOS: $70.55

Fundamental Score

88/100
Bullish

Weighted across 6 signals

Narrative Score

49/100
Weak

No change vs previous

Trend Score

18/100
Weak

As of 2026-06-22

The intrinsic value of Fiverr International Ltd. (FVRR) is estimated at $88.19 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $9.94, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 14.72% long-term growth rate and a 10.23% discount rate, reflecting expected future free cash flow and cost of capital.

The intrinsic value of Fiverr International Ltd. (FVRR) is estimated at $88.19 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $9.94, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 14.72% long-term growth rate and a 10.23% discount rate, reflecting expected future free cash flow and cost of capital.

Valuation Details

$88.19
787.22% upside
20% margin of safety: $70.55
Years: 10Growth Rate: 14.72%
Want to create your own valuation? Create a free account.

Capital Efficiency

Average Quarterly ROIC
10.68%
Cost of Capital (estimated)9%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.

Fundamental Details

88/100
BullishWeighted across 6 signals
DCF Discount
787.2% discount to price
100
FCF Yield
29.2% trailing FCF yield
100
ROIC vs WACC
ROIC 10.7% vs WACC 9.0% (1.2x)
59
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
37.6% 5Y FCF CAGR
100
Strengths lead the score: DCF Discount, FCF Yield.

Narrative Details

49/100
Weak
Vs 6-Month Baseline:Below Avg (37th pct)Weighted across 3 recent drivers
Trend: StableConfidence: 60%Updated: 3h ago
Sources: 25 (25 News)
Drivers(last 30 days)
23 news sentiment-0.1
Earnings beat-0.0
Legal risk-0.0

Trend Details

18/100
WeakAs of 2026-06-22308 daily bars used
Distance from 52-Week High-66.5%
6M Relative Strength vs SPY-61.0%
3M Relative Strength vs SPY-17.8%
Price vs 21 EMA30 · -3.4%
Price vs 50 EMA17 · -7.5%
21 EMA vs 50 EMA19 · -4.2%
3M RS vs SPY5 · -17.8%
6M RS vs SPY0 · -61.0%
Distance from 52W High0 · -66.5%

Investment Coach

Updating... 12d ago
BUYConfidence: 74%
Thesis
Fiverr International Ltd. is significantly undervalued with an estimated fair value approximately 790% above its current price, supported by a strong fundamental score and healthy free cash flow yield. The company maintains a near net cash balance sheet and demonstrates robust free cash flow growth, making it an attractive buy opportunity.
Key Risk
The slight negative spread between ROIC and WACC poses a risk to sustained value creation.
Signals To Watch
  • Monitor whether valuation discount remains above 10%.
  • Track ROIC versus WACC spread for sustained improvement.
  • Follow narrative trend for meaningful shifts in score direction.
Ask the Coach - Available with
Historical Growth Rates
Free Cash Flow- - -Trend CAGR: 26.98%5 Year CAGR: 20.77%

Free Cash Flow (in millions)

TTM202520242023202220212020201920182017
$104$105$84$84$32$41$21-$12-$50-$2

How Intrinziq Estimates Fair Value

Intrinziq estimates Fiverr International Ltd.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Fiverr International Ltd.Communication Services

Fiverr International Ltd. runs a global digital marketplace that connects service providers with clients seeking their expertise. This expansive platform hosts nearly 550 distinct service categories, organized into nine key verticals such as graphic and design work, digital marketing, writing and translation, video and animation, music and audio, programming and technology, business services, data solutions, and lifestyle offerings. Beyond its core exchange, the company additionally provides Fiverr Workspace, a software suite empowering freelancers to handle invoicing, contracts, time management, and workflow organization. It also offers Fiverr Learn and CreativeLive, which deliver educational resources and professional development opportunities for independent professionals. Other key offerings include ClearVoice, a content marketing platform available by subscription, and Stoke Talent, a system for managing freelance talent. Moreover, Fiverr supplies platforms tailored for back-office functions and creative talent management. Businesses of all scales utilize its platform as buyers, while service providers predominantly consist of individual freelancers and small enterprises. Founded in 2010, Fiverr's headquarters are situated in Tel Aviv-Yafo, Israel.