Klaviyo Inc
NYSE:KVYO
Intrinsic Value
The intrinsic value of one KVYO stock under the Base Case scenario is hidden USD. Compared to the current market price of 27.88 USD, Klaviyo Inc is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Klaviyo Inc
Fundamental Analysis
Klaviyo’s heavy reliance on Shopify as a major channel partner creates a concentration risk; if Shopify expands its own marketing tools or champions competing solutions, Klaviyo’s revenue growth could suffer disproportionately.
Klaviyo’s robust data analytics capabilities and deep integration with Shopify differentiate it from generic email marketing tools, positioning the company to capture a larger share of the rapidly growing e-commerce marketing automation market.

Revenue & Expenses Breakdown
Klaviyo Inc
Balance Sheet Decomposition
Klaviyo Inc
Current Assets | 979.7m |
Cash & Short-Term Investments | 881.5m |
Receivables | 43.1m |
Other Current Assets | 55.2m |
Non-Current Assets | 293.6m |
PP&E | 91.1m |
Other Non-Current Assets | 202.4m |
Free Cash Flow Analysis
Klaviyo Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Klaviyo Inc
Revenue
|
937.5m
USD
|
Cost of Revenue
|
-221.3m
USD
|
Gross Profit
|
716.2m
USD
|
Operating Expenses
|
-800.2m
USD
|
Operating Income
|
-84.1m
USD
|
Other Expenses
|
37.9m
USD
|
Net Income
|
-46.1m
USD
|
KVYO Profitability Score
Profitability Due Diligence
Klaviyo Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Klaviyo Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
KVYO Solvency Score
Solvency Due Diligence
Klaviyo Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Klaviyo Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KVYO Price Targets Summary
Klaviyo Inc
According to Wall Street analysts, the average 1-year price target for KVYO is 52.41 USD with a low forecast of 42.42 USD and a high forecast of 63 USD.
Dividends
Current shareholder yield for KVYO is hidden .
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 KVYO stock under the Base Case scenario is hidden USD.
Compared to the current market price of 27.88 USD, Klaviyo Inc is hidden .