Market Pulse50Neutral

Fiverr International Ltd.Opportunity Rank #57(FVRR) Intrinsic Value & DCF Analysis (2026)

Current Price

$10.16

Last updated: Mar 24, 2026

Price vs Intrinsic Value

$10.16
Price
$94.56
Intrinsic Value
Undervalued by 831%MOS: $75.65

Fundamental Score

76/100
Bullish

Weighted across 6 signals

Narrative Score

49/100
Weak

No change vs previous

The intrinsic value of Fiverr International Ltd. (FVRR) is estimated at $94.56 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $10.16, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 14.43% long-term growth rate and a 10.08% discount rate, reflecting expected future free cash flow and cost of capital.

The intrinsic value of Fiverr International Ltd. (FVRR) is estimated at $94.56 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $10.16, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 14.43% long-term growth rate and a 10.08% discount rate, reflecting expected future free cash flow and cost of capital.

Valuation Details

$94.56
▲ 830.71% upside
20% margin of safety: $75.65
Years: 10Growth Rate: 14.43%
Want to create your own valuation? Create a free account.

Capital Efficiency

Average Quarterly ROIC
2.13%
Cost of Capital (estimated)10%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.

Fundamental Details

76/100
BullishWeighted across 6 signals
DCF Discount
830.7% discount to price
100
FCF Yield
30.7% trailing FCF yield
100
ROIC vs WACC
ROIC 2.1% vs WACC 10.0% (0.2x)
11
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
39.6% 5Y FCF CAGR
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC.

Narrative Details

49/100
Weak
Vs 6-Month Baseline:Average (44th pct)Weighted across 5 recent drivers
Trend: StableConfidence: 87%Updated: 1h ago
Sources: 43 (34 News · 9 Analyst)
Drivers(last 30 days)
4 analyst downgrades-0.1
Downgrade headlines-0.0
Regulatory scrutiny+0.0
32 news sentiment+0.0
5 analyst reiterations0.0

Investment Coach

Updated 19h ago
BUYConfidence: 65%
Thesis
Fiverr International Ltd. is significantly undervalued with an estimated fair value 863.5% above its current price, supported by strong fundamentals including a healthy free cash flow yield of 30.7%. Despite trailing returns relative to its cost of capital, the company shows promising growth potential and effective capital management.
Key Risk
The key risk is the negative spread between ROIC and WACC, indicating the company is currently not generating returns above its cost of capital.
Signals To Watch
  • Monitor whether valuation discount remains above 10%.
  • Track ROIC vs WACC spread for sustained improvement.
  • Follow narrative trend for meaningful shifts in the score direction.
Ask the Coach - Available with
Historical Growth Rates
Free Cash Flow- - -Trend CAGR: 27.17%5 Year CAGR: 22.55%

Free Cash Flow (in millions)

TTM202520242023202220212020201920182017
$112$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. operates an online marketplace worldwide. Its platform enables sellers to sell their services and buyers to buy them. The company's platform includes approximately 550 categories in nine verticals, including graphic and design, digital marketing, writing and translation, video and animation, music and audio, programming and technology, business, data, and lifestyle. It also offers Fiverr Workspace, which provides freelancers a software solution to manage invoicing, contracts, time tracking, and organizing workflow; Fiverr Learn and CreativeLive that offers learning and development offerings for freelancers; ClearVoice, a subscription based content marketing platform; and Stoke Talent, a freelancer management system. In addition, the company provides back office and creative talent platforms. Its buyers include businesses of various sizes, as well as sellers comprise a group of freelancers and small businesses. The company was incorporated in 2010 and is headquartered in Tel Aviv-Yafo, Israel.