US · CLBT
Cellebrite DI Ltd.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Petah Tikva 4970602
- Website
- cellebrite.com
Price · as of 2025-12-31
$13.35
Market cap 3.26B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $34.65 | +159.55% |
| Intrinsic Value(DCF) | $21.30 | +59.55% |
| Graham-Dodd Method(GD) | $2.99 | -77.57% |
| Graham Formula(GF) | $8.04 | -39.81% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $10.12 | $29.24 | $3.30 | $0.00 | $0.65 |
| 2021 | $5.98 | $56.74 | $14.62 | $0.00 | $16.55 |
| 2022 | $5.87 | $45.82 | $4.92 | $3.56 | $11.70 |
| 2023 | $11.45 | $30.31 | $19.79 | $0.00 | $0.00 |
| 2024 | $17.57 | $34.10 | $30.88 | $0.00 | $0.00 |
| 2025 | $13.50 | $34.65 | $30.39 | $2.99 | $8.04 |
AI valuation
Our deep-learning model estimates Cellebrite DI Ltd.'s (CLBT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $34.65
- Current price
- $13.35
- AI upside
- +159.55%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$21.30
+59.55% upside
Graham-Dodd
$2.99
-77.57% upside
Graham Formula
$8.04
-39.81% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CLBT | Cellebrite DI Ltd. | $13.35 | 3.26B | +160% | +60% | -78% | -40% | 43.55 | 7.04 | 7.17 | 38.25 | — | 12.04 | 84.20% | 13.98% | 16.47% | 19.10% | -379.09% | 9.61% | 0.05 | — | 1.56 | 1.47 | -1.30 | -12296.00% | 1856.00% | 2811.00% | 4.57% | 0.46 | -1028.08% | 0.00% | 0.00% | 0.00% | 45.08 | 19.24 | 6.30 | 5.38 |
| BOX | Box, Inc. | $23.55 | 3.37B | +110% | -31% | -67% | -7% | 17.81 | 22.09 | 4.00 | 38.43 | 17.30 | 95.14 | 79.08% | 7.31% | 22.44% | 189.40% | 59.45% | 16.82% | 3.66 | 13.11 | 1.19 | 1.10 | 0.85 | 10299.00% | 505.00% | 404.00% | 7.57% | 0.36 | 246.11% | 0.34% | 6.10% | 5.45% | 54.70 | 13.21 | 4.00 | 1.91 |
| COMP | Compass, Inc. | $9.75 | 5.47B | +191% | +882% | -100% | — | -98.03 | 7.36 | 0.83 | 72.05 | — | 52.55 | 10.61% | -0.42% | -0.84% | -9.85% | -3.34% | -4.32% | 0.58 | -3.26 | 0.86 | 0.70 | 3.05 | -6774.00% | 2367.00% | 9216.00% | 3.53% | 0.59 | 23.64% | 0.00% | 0.00% | 0.34% | -205.07 | 29.56 | 0.86 | 6.53 |
| DLO | DLocal Limited | $12.24 | 3.53B | +170% | +1,155% | -71% | -29% | 17.66 | 5.46 | 3.58 | 14.16 | — | 6.27 | 39.50% | 18.83% | 16.14% | 32.00% | 64.62% | 13.39% | 0.11 | 2.83 | 1.58 | 1.16 | -0.80 | -2041.00% | 1470.00% | -12014.00% | -2.08% | -0.05 | -31.96% | 0.00% | 0.00% | 3.79% | 17.02 | -43.14 | 3.21 | 4.37 |
| DOCN | DigitalOcean Holdings, In… | $56.06 | 5.13B | +67% | -35% | -82% | +16% | 20.55 | -185.70 | 5.91 | 16.03 | 11.22 | -11.17 | 59.86% | 17.42% | 28.76% | -223.84% | 20.78% | 14.91% | -25.46 | 8.75 | 0.69 | 0.56 | 1.31 | 18315.00% | 1548.00% | 7645.00% | 3.19% | 0.50 | 22.47% | 0.00% | 0.00% | 16.38% | 36.97 | 34.19 | 6.44 | 2.33 |
| NAVN | Navan, Inc. | $9.74 | 2.27B | — | — | — | — | — | — | — | — | — | — | 63.79% | -20.05% | -33.73% | -108.63% | -21.28% | -16.84% | 5.89 | -1.42 | 1.53 | 1.46 | -5.19 | -4552.00% | 3346.00% | -6921.00% | — | -0.11 | -10.16% | — | 0.00% | — | — | — | — | — |
| QLYS | Qualys, Inc. | $92.47 | 3.34B | +37% | +8% | -54% | +6% | 17.24 | 6.09 | 5.11 | 11.75 | 101.47 | 6.22 | 82.85% | 33.17% | 29.64% | 38.20% | 100.37% | 19.17% | 0.17 | — | 1.41 | 1.32 | -0.59 | 1699.00% | 1013.00% | 3135.00% | 8.90% | 0.66 | 171.32% | 0.00% | 0.00% | 5.37% | 13.83 | 10.08 | 4.59 | 5.12 |
| STNE | StoneCo Ltd. | $16.80 | 4.49B | -18% | +312% | -92% | — | -10.40 | 1.33 | 1.23 | 2.19 | — | 2.48 | 73.40% | 46.17% | -11.89% | -11.42% | 64.61% | -2.91% | 1.10 | 5.57 | 1.37 | 1.35 | 1.20 | -20060.00% | 1210.00% | -121866.00% | -31.22% | -0.11 | -53.75% | 0.00% | 0.00% | 10.13% | 2.38 | -2.86 | 1.10 | 1.07 |
| VIA | Via Transportation, Inc. | $17.18 | 1.33B | +110% | -57% | — | — | -15125.00 | 2321.77 | 3355.60 | -21400.82 | — | 3649.07 | 38.85% | -17.64% | -22.19% | 53.63% | -30.77% | -17.19% | 0.05 | -10.43 | 4.98 | 4.80 | 5.03 | -9990.00% | 2864.00% | -5628.00% | 0.00% | -0.33 | -13.07% | 0.00% | 0.00% | 0.11% | -19018.45 | -44790.29 | 3354.81 | 8298.55 |
| VRNS | Varonis Systems, Inc. | $23.10 | 2.72B | +68% | -53% | — | — | 98.73 | 4.98 | 4.78 | -25.30 | 314.49 | 6.67 | 79.14% | -23.50% | -20.74% | 5.73% | -32.88% | 1.75% | 0.96 | -11.36 | 1.97 | 1.77 | -3.55 | 3140.00% | 1317.00% | 2424.00% | 4.52% | 0.22 | 30.26% | 0.00% | 0.00% | 10.55% | -17.96 | 19.52 | 4.22 | 1.33 |
| WRD | WeRide Inc. | $6.99 | 2.01B | +28% | +6,517% | — | -70% | -12.79 | 4.56 | 89.15 | -10.70 | -53.34 | 4.60 | 30.66% | -605.09% | -696.92% | -125.40% | 63.42% | -37.82% | 0.02 | -780.14 | 13.43 | 12.92 | 1.71 | 2398.00% | -1013.00% | 3268.00% | -2.11% | -1.09 | 19.71% | 0.00% | 0.00% | 7.82% | -11.79 | -37.94 | 71.34 | 29.36 |
About Cellebrite DI Ltd.
Cellebrite DI Ltd. develops solutions for legally sanctioned investigations. Its DI platform allows users to collect, review, analyze, and manage digital data across the investigative lifecycle with respect to legally sanctioned investigations and solutions are used in a various case, including child exploitation, homicide, anti-terror, border control, sexual crimes, human trafficking, corporate security, intellectual property theft, and civil litigation. The company's Universal Forensic Extraction Device solution addresses problems in accessing digital information, including complicated device locks, encryption barriers, deleted and unknown content, and other obstacles that can prevent critical evidence from coming to light. It also offers Seeker solution that provides the ability to analyze video footage; OSINT Analyze, a real-time deep dive solution used to analyze open-source information, such as the surface web, deep web, and the dark web; and Crypto Tracer, which analyzes blockchain transactions together with related data from an extensive list of sources to identify and categorize wallets, and transactions. The company serves federal and state and local agencies, as well as enterprise companies and service providers. It has operations in the United States, Germany, Singapore, Australia, Brazil, United Kingdom, France, Canada, Japan, and India. The company was incorporated in 1999 and is based in Petah Tikva, Israel. Cellebrite Mobile Synchronization Ltd. operates as a subsidiary of Sun Corporation.
- CEO
- Thomas E. Hogan
- Employees
- 1.17K
- Beta
- 1.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($21.30 ÷ $13.35) − 1 = +59.55% (DCF, example).