Tremor International Ltd
LSE:TRMR

Watchlist Manager
Tremor International Ltd Logo
Tremor International Ltd
LSE:TRMR
Watchlist
Price: 201.2 GBX 1.82% Market Closed
Market Cap: 292.7m GBX
Have any thoughts about
Tremor International Ltd?
Write Note

Intrinsic Value

The intrinsic value of one TRMR stock under the Base Case scenario is 280.67 GBX. Compared to the current market price of 201.2 GBX, Tremor International Ltd is Undervalued by 28%.

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

TRMR Intrinsic Value
280.67 GBX
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Tremor International Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for TRMR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about TRMR?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Tremor International Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Tremor International Ltd

Provide an overview of the primary business activities
of Tremor International Ltd.

What unique competitive advantages
does Tremor International Ltd hold over its rivals?

What risks and challenges
does Tremor International Ltd face in the near future?

Summarize the latest earnings call
of Tremor International Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Tremor International Ltd.

Provide P/S
for Tremor International Ltd.

Provide P/E
for Tremor International Ltd.

Provide P/OCF
for Tremor International Ltd.

Provide P/FCFE
for Tremor International Ltd.

Provide P/B
for Tremor International Ltd.

Provide EV/S
for Tremor International Ltd.

Provide EV/GP
for Tremor International Ltd.

Provide EV/EBITDA
for Tremor International Ltd.

Provide EV/EBIT
for Tremor International Ltd.

Provide EV/OCF
for Tremor International Ltd.

Provide EV/FCFF
for Tremor International Ltd.

Provide EV/IC
for Tremor International Ltd.

Show me price targets
for Tremor International Ltd made by professional analysts.

What are the Revenue projections
for Tremor International Ltd?

How accurate were the past Revenue estimates
for Tremor International Ltd?

What are the Net Income projections
for Tremor International Ltd?

How accurate were the past Net Income estimates
for Tremor International Ltd?

What are the EPS projections
for Tremor International Ltd?

How accurate were the past EPS estimates
for Tremor International Ltd?

What are the EBIT projections
for Tremor International Ltd?

How accurate were the past EBIT estimates
for Tremor International Ltd?

Compare the revenue forecasts
for Tremor International Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Tremor International Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Tremor International Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Tremor International Ltd compared to its peers.

Compare the P/E ratios
of Tremor International Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Tremor International Ltd with its peers.

Analyze the financial leverage
of Tremor International Ltd compared to its main competitors.

Show all profitability ratios
for Tremor International Ltd.

Provide ROE
for Tremor International Ltd.

Provide ROA
for Tremor International Ltd.

Provide ROIC
for Tremor International Ltd.

Provide ROCE
for Tremor International Ltd.

Provide Gross Margin
for Tremor International Ltd.

Provide Operating Margin
for Tremor International Ltd.

Provide Net Margin
for Tremor International Ltd.

Provide FCF Margin
for Tremor International Ltd.

Show all solvency ratios
for Tremor International Ltd.

Provide D/E Ratio
for Tremor International Ltd.

Provide D/A Ratio
for Tremor International Ltd.

Provide Interest Coverage Ratio
for Tremor International Ltd.

Provide Altman Z-Score Ratio
for Tremor International Ltd.

Provide Quick Ratio
for Tremor International Ltd.

Provide Current Ratio
for Tremor International Ltd.

Provide Cash Ratio
for Tremor International Ltd.

What is the historical Revenue growth
over the last 5 years for Tremor International Ltd?

What is the historical Net Income growth
over the last 5 years for Tremor International Ltd?

What is the current Free Cash Flow
of Tremor International Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Tremor International Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Tremor International Ltd

Current Assets 399.6m
Cash & Short-Term Investments 199.1m
Receivables 200.5m
Non-Current Assets 467.8m
Long-Term Investments 25m
PP&E 53.2m
Intangibles 371m
Other Non-Current Assets 18.6m
Current Liabilities 194.8m
Accounts Payable 152.8m
Other Current Liabilities 42.1m
Non-Current Liabilities 135.2m
Long-Term Debt 124.7m
Other Non-Current Liabilities 10.5m
Efficiency

Earnings Waterfall
Tremor International Ltd

Revenue
414.6m USD
Cost of Revenue
-75.7m USD
Gross Profit
338.9m USD
Operating Expenses
-350.6m USD
Operating Income
-11.7m USD
Other Expenses
-9m USD
Net Income
-20.6m USD

Free Cash Flow Analysis
Tremor International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The company reports an 18% increase in Q3 contribution ex-TAC to $76.6 million, with 9-month figures at $223 million, an 8% rise from the previous year. Non-IFRS diluted EPS dropped to $0.09 for Q3 and $0.12 for the nine months, comparing unfavorably to the previous year's $0.11 for Q3 and $0.44 overall. Adjusted EBITDA margins decreased significantly from 47% to 22% for revenues, and from 52% to 23% for contribution ex-TAC. The board is proposing a new $20 million share repurchase program, subject to court approval. Given current market uncertainties, the company expects to prioritize its lower cost solutions through at least the end of 2023.

What is Earnings Call?
Fundamental Scores

TRMR Profitability Score
Profitability Due Diligence

Tremor International Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
Negative Operating Income
51/100
Profitability
Score

Tremor International Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

TRMR Solvency Score
Solvency Due Diligence

Tremor International Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Negative Net Debt
46/100
Solvency
Score

Tremor International Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TRMR Price Targets Summary
Tremor International Ltd

There are no price targets for TRMR.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TRMR?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TRMR 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Tremor International Ltd Logo
Tremor International Ltd

Country

Israel

Industry

Media

Market Cap

288.4m GBP

Dividend Yield

0%

Description

Tremor International Ltd. engages in the provision of online marketing solutions. Tremor International Ltd works with more than 450 advertisers including Amazon, Disney, Twitter. The firm activity has three core divisions: Tremor Video, which helps advertisers deliver impactful brand stories across all screens through video technology combined with advanced audience data; RhythmOne, media division which drives business outcomes in multiscreen advertising; and Unruly video marketplace with direct integrations with publishers and advertisers. The firm is present in more than 60 countries.

Contact

TEL AVIV-YAFO
Hashmonaim 121, 2Nd Floor
+97235453900.0
www.tremorinternational.com

IPO

2014-05-28

Employees

-

Officers

CEO & Exec. Director
Mr. Ofer Druker
CFO & Exec. Director
Mr. Sagi Niri CPA
COO, Company Sec. & Exec. Director
Mr. Yaniv Carmi CPA, CPA
Chief Revenue Officer of Unruly
Mr. Steve Sottile
Chief Technology Officer
Mr. Tal Mor
Sr. Director of Investor Relations
William Eckert
Show More
Chief Legal Officer & Head of Corp. Devel.
Ms. Amy Rothstein
Chief Marketing Officer
Ms. Emily Barfuss
Chief People Officer
Ms. Jackie Orris
Chief Product Officer
Mr. Karim Rayes
Show Less

See Also

Discover More
What is the Intrinsic Value of one TRMR stock?

The intrinsic value of one TRMR stock under the Base Case scenario is 280.67 GBX.

Is TRMR stock undervalued or overvalued?

Compared to the current market price of 201.2 GBX, Tremor International Ltd is Undervalued by 28%.

Back to Top