Jfrog Ltd
NASDAQ:FROG

Watchlist Manager
Jfrog Ltd Logo
Jfrog Ltd
NASDAQ:FROG
Watchlist
Price: 32.32 USD 1.19%
Market Cap: 3.6B USD
Have any thoughts about
Jfrog Ltd?
Write Note

Intrinsic Value

The intrinsic value of one FROG stock under the Base Case scenario is 22.35 USD. Compared to the current market price of 32.32 USD, Jfrog Ltd is Overvalued by 31%.

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

FROG Intrinsic Value
22.35 USD
Overvaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Jfrog 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 FROG 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 FROG?
Bearish
Neutral
Bullish

Fundamental Analysis

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 Jfrog Ltd

Provide an overview of the primary business activities
of Jfrog Ltd.

What unique competitive advantages
does Jfrog Ltd hold over its rivals?

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

Has there been any significant insider trading activity
in Jfrog Ltd recently?

Summarize the latest earnings call
of Jfrog Ltd.

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

Show all valuation multiples
for Jfrog Ltd.

Provide P/S
for Jfrog Ltd.

Provide P/E
for Jfrog Ltd.

Provide P/OCF
for Jfrog Ltd.

Provide P/FCFE
for Jfrog Ltd.

Provide P/B
for Jfrog Ltd.

Provide EV/S
for Jfrog Ltd.

Provide EV/GP
for Jfrog Ltd.

Provide EV/EBITDA
for Jfrog Ltd.

Provide EV/EBIT
for Jfrog Ltd.

Provide EV/OCF
for Jfrog Ltd.

Provide EV/FCFF
for Jfrog Ltd.

Provide EV/IC
for Jfrog Ltd.

Show me price targets
for Jfrog Ltd made by professional analysts.

What are the Revenue projections
for Jfrog Ltd?

How accurate were the past Revenue estimates
for Jfrog Ltd?

What are the Net Income projections
for Jfrog Ltd?

How accurate were the past Net Income estimates
for Jfrog Ltd?

What are the EPS projections
for Jfrog Ltd?

How accurate were the past EPS estimates
for Jfrog Ltd?

What are the EBIT projections
for Jfrog Ltd?

How accurate were the past EBIT estimates
for Jfrog Ltd?

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

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

Compare historical revenue growth rates
of Jfrog Ltd against its competitors.

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

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

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

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

Show all profitability ratios
for Jfrog Ltd.

Provide ROE
for Jfrog Ltd.

Provide ROA
for Jfrog Ltd.

Provide ROIC
for Jfrog Ltd.

Provide ROCE
for Jfrog Ltd.

Provide Gross Margin
for Jfrog Ltd.

Provide Operating Margin
for Jfrog Ltd.

Provide Net Margin
for Jfrog Ltd.

Provide FCF Margin
for Jfrog Ltd.

Show all solvency ratios
for Jfrog Ltd.

Provide D/E Ratio
for Jfrog Ltd.

Provide D/A Ratio
for Jfrog Ltd.

Provide Interest Coverage Ratio
for Jfrog Ltd.

Provide Altman Z-Score Ratio
for Jfrog Ltd.

Provide Quick Ratio
for Jfrog Ltd.

Provide Current Ratio
for Jfrog Ltd.

Provide Cash Ratio
for Jfrog Ltd.

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

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

What is the current Free Cash Flow
of Jfrog Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Jfrog Ltd

Current Assets 593.4m
Cash & Short-Term Investments 467.8m
Receivables 92.9m
Other Current Assets 32.7m
Non-Current Assets 487.5m
PP&E 22.3m
Intangibles 438.1m
Other Non-Current Assets 27.1m
Current Liabilities 292.2m
Accounts Payable 16.3m
Accrued Liabilities 52m
Other Current Liabilities 224m
Non-Current Liabilities 32.5m
Other Non-Current Liabilities 32.5m
Efficiency

Earnings Waterfall
Jfrog Ltd

Revenue
409.7m USD
Cost of Revenue
-90.2m USD
Gross Profit
319.5m USD
Operating Expenses
-396m USD
Operating Income
-76.6m USD
Other Expenses
19.3m USD
Net Income
-57.3m USD

Free Cash Flow Analysis
Jfrog Ltd

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

In Q3 2024, JFrog achieved revenues of $109.1 million, a 23% year-over-year increase, with cloud revenues rising 38% to $42.4 million. The company forecasts Q4 revenue of $113.5 to $114.5 million, maintaining expectations for 40% cloud growth in 2024. Notably, net dollar retention was stable at 117%. Despite a slight decrease in gross margin to 82.8%, JFrog projects a stable annual margin of 83-84% for 2024. Furthermore, 50% of revenue stemmed from Enterprise Plus subscriptions, highlighting customer expansion opportunities. Cash flow from operations was robust at $27.6 million, reinforcing JFrog's commitment to increased profitability.

What is Earnings Call?
Fundamental Scores

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.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
39/100
Profitability
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.

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 37.44 USD with a low forecast of 30.3 USD and a high forecast of 47.25 USD.

Lowest
Price Target
30.3 USD
6% Downside
Average
Price Target
37.44 USD
16% Upside
Highest
Price Target
47.25 USD
46% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FROG?

Click here to dive deeper.

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

Ownership

FROG Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

FROG News

Other Videos

Profile

Jfrog Ltd Logo
Jfrog Ltd

Country

United States of America

Industry

Technology

Market Cap

3.6B USD

Dividend Yield

0%

Description

JFrog Ltd. engages in the development of software products for the management and release of software updates. The company is headquartered in Sunnyvale, California and currently employs 1,000 full-time employees. The company went IPO on 2020-09-16. The firm's Continuous Software Release Management (CSRM) platform enables organizations to continuously deliver software updates across any system. Its platform acts as a bridge between software development and deployment of that software, paving the way for the modern DevOps paradigm. The firm has developed universal package repository, JFrog Artifactory, to fundamentally transform the way that the software release cycle is managed. Its package-based approach to releasing software enabled the category of CSRM, allowing software releases to be continuous and software to always be current. The company enables organizations to store all package types in a common repository where they can be edited, tracked, and managed. Its unified platform connects all of the software release processes involved in building and releasing software, enabling CSRM.

Contact

CALIFORNIA
Sunnyvale
270 E. Caribbean Drive
+14083291540.0
www.jfrog.com

IPO

2020-09-16

Employees

1 000

Officers

Co-Founder, CEO & Chairman of the Board
Mr. Shlomi Ben Haim
Co-Founder, CTO & Director
Mr. Yoav Landman
Chief Revenue Officer
Ms. Tali Notman
Consultant
Mr. Jacob Shulman
Chief Financial Officer
Mr. Eduard Grabscheid
Chief Operating Officer
Ms. Orit Goren
Show More
Chief Information Officer
Mr. Aran Azarzar
Vice President of Investor Relations
Mr. Jeffrey Allan Schreiner
Chief Legal Officer
Ms. Shanti Ariker
Chief Marketing Officer
Ms. Micheline Nijmeh
Show Less

See Also

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

The intrinsic value of one FROG stock under the Base Case scenario is 22.35 USD.

Is FROG stock undervalued or overvalued?

Compared to the current market price of 32.32 USD, Jfrog Ltd is Overvalued by 31%.

Back to Top