SEMrush Holdings Inc
NYSE:SEMR

Watchlist Manager
SEMrush Holdings Inc Logo
SEMrush Holdings Inc
NYSE:SEMR
Watchlist
Price: 11.89 USD Market Closed
Market Cap: 1.8B USD

Relative Value

The Relative Value of one SEMR stock under the Base Case scenario is 14.22 USD. Compared to the current market price of 11.89 USD, SEMrush Holdings Inc is Undervalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SEMR Relative Value
Base Case
14.22 USD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
31
Median 3Y
4.9
Median 5Y
5.6
Industry
2.4
Forward
3.9
vs History
vs Industry
3
Median 3Y
-33.2
Median 5Y
-58.7
Industry
22.3
Forward
39.2
vs History
46
vs Industry
19
Median 3Y
31.1
Median 5Y
31.2
Industry
16
vs History
38
vs Industry
15
Median 3Y
37
Median 5Y
31.6
Industry
20.9
vs History
71
vs Industry
20
Median 3Y
6.8
Median 5Y
7.6
Industry
3
vs History
73
vs Industry
34
Median 3Y
4.1
Median 5Y
4.9
Industry
2.4
Forward
3.3
vs History
73
vs Industry
48
Median 3Y
5
Median 5Y
5.9
Industry
4.9
vs History
19
vs Industry
8
Median 3Y
90
Median 5Y
81
Industry
12.2
Forward
23.3
vs History
vs Industry
3
Median 3Y
-36.9
Median 5Y
-41.2
Industry
15.9
Forward
27.7
vs History
44
vs Industry
21
Median 3Y
25.3
Median 5Y
25.8
Industry
14.7
vs History
40
vs Industry
16
Median 3Y
32.7
Median 5Y
30.1
Industry
17.4
vs History
78
vs Industry
12
Median 3Y
14.4
Median 5Y
19.4
Industry
2.4

Multiples Across Competitors

SEMR Competitors Multiples
SEMrush Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
SEMrush Holdings Inc
NYSE:SEMR
1.8B USD 4.1 -392.5 262.4 -208.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
424.6B USD 109 387.6 477.4 492.1
DE
SAP SE
XETRA:SAP
248.6B EUR 6.8 35.1 21.6 24.4
US
Salesforce Inc
NYSE:CRM
227.1B USD 5.6 31.4 18.3 25.2
US
Applovin Corp
NASDAQ:APP
226.4B USD 41 80 63.4 69
US
Intuit Inc
NASDAQ:INTU
168.6B USD 8.7 40.9 28.3 32.8
US
NCR Corp
LSE:0K45
139.8B USD 52.8 -2 291.5 397.2 1 162
US
Adobe Inc
NASDAQ:ADBE
129.7B USD 5.5 18.2 13.6 14.9
US
Synopsys Inc
NASDAQ:SNPS
95.2B USD 13.5 71.5 67.1 115.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
88B USD 16.9 83 47.1 53.3
P/S Multiple
Revenue Growth P/S to Growth
US
SEMrush Holdings Inc
NYSE:SEMR
Average P/S: 21 288.6
4.1
17%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
109
46%
2.4
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.6
10%
0.6
US
Applovin Corp
NASDAQ:APP
41
29%
1.4
US
Intuit Inc
NASDAQ:INTU
8.7
13%
0.7
US
N
NCR Corp
LSE:0K45
52.8
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.5
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.5
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
14%
1.2
P/E Multiple
Earnings Growth PEG
US
SEMrush Holdings Inc
NYSE:SEMR
Average P/E: 93.5
Negative Multiple: -392.5
113%
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
387.6
94%
4.1
DE
SAP SE
XETRA:SAP
35.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
31.4
32%
1
US
Applovin Corp
NASDAQ:APP
80
61%
1.3
US
Intuit Inc
NASDAQ:INTU
40.9
31%
1.3
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 291.5
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
18.2
21%
0.9
US
Synopsys Inc
NASDAQ:SNPS
71.5
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
83
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
SEMrush Holdings Inc
NYSE:SEMR
Average EV/EBITDA: 139.6
262.4
83%
3.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
477.4
137%
3.5
DE
SAP SE
XETRA:SAP
21.6
18%
1.2
US
Salesforce Inc
NYSE:CRM
18.3
24%
0.8
US
Applovin Corp
NASDAQ:APP
63.4
53%
1.2
US
Intuit Inc
NASDAQ:INTU
28.3
27%
1
US
N
NCR Corp
LSE:0K45
397.2
16%
24.8
US
Adobe Inc
NASDAQ:ADBE
13.6
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67.1
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.1
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
SEMrush Holdings Inc
NYSE:SEMR
Average EV/EBIT: 221
Negative Multiple: -208.7
121%
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
492.1
141%
3.5
DE
SAP SE
XETRA:SAP
24.4
21%
1.2
US
Salesforce Inc
NYSE:CRM
25.2
34%
0.7
US
Applovin Corp
NASDAQ:APP
69
57%
1.2
US
Intuit Inc
NASDAQ:INTU
32.8
32%
1
US
N
NCR Corp
LSE:0K45
1 162
70%
16.6
US
Adobe Inc
NASDAQ:ADBE
14.9
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
115.5
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.3
30%
1.8