US · NEXN
Nexxen International Ltd.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- Tel Aviv 6789124
- Website
- nexxen.com
Price · as of 2024-12-31
$7.57
Market cap 411M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $38.84 | +413.08% |
| Intrinsic Value(DCF) | $5.20 | -31.31% |
| Graham-Dodd Method(GD) | $6.70 | -11.49% |
| Graham Formula(GF) | $9.09 | +20.07% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $0.00 | $1.65 | |||
| 2013 | $0.00 | $8.74 | |||
| 2014 | $0.26 | $5.49 | |||
| 2015 | $0.20 | $0.89 | |||
| 2016 | $0.85 | $18.72 | |||
| 2017 | $1.01 | $16.37 | |||
| 2018 | $1.77 | $13.93 | |||
| 2019 | $3.56 | $2.79 | |||
| 2020 | $2.79 | $0.00 | |||
| 2021 | $13.68 | $51.09 | $29.51 | $10.82 | $67.76 |
| 2022 | $5.77 | $38.66 | $3.91 | $5.60 | $1.89 |
| 2023 | $5.01 | $33.03 | $1.52 | $2.64 | $0.00 |
| 2024 | $8.78 | $38.84 | $2.95 | $6.70 | $9.09 |
AI valuation
Our deep-learning model estimates Nexxen International Ltd.'s (NEXN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $38.84
- Current price
- $7.57
- AI upside
- +413.08%
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
$5.20
-31.31% upside
Graham-Dodd
$6.70
-11.49% upside
Graham Formula
$9.09
+20.07% 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 |
| NEXN | Nexxen International Ltd. | $7.57 | 411M | +413% | -31% | -11% | +20% | 17.09 | 1.14 | 1.66 | 4.29 | — | 3.12 | 83.30% | 11.17% | 9.70% | 6.60% | 9.09% | 4.06% | 0.07 | 4.56 | 1.44 | 1.43 | -1.41 | -27000.00% | 1009.00% | 20962.00% | 21.02% | 0.53 | 30.81% | 0.00% | 0.00% | 18.56% | 11.17 | 3.58 | 1.25 | 2.23 |
| ATNI | ATN International, Inc. | $28.82 | 439.72M | +49% | -74% | -70% | — | -8.97 | 0.58 | 0.39 | 6.27 | -22.89 | 0.80 | 56.64% | -0.11% | -3.63% | -6.18% | -0.04% | -1.81% | 1.42 | -0.02 | 1.16 | 0.81 | 4.29 | 3920.00% | -435.00% | -13284.00% | 5.94% | 0.48 | 1.50% | 5.13% | -46.10% | 8.63% | -1141.33 | 53.47 | 1.24 | 0.91 |
| CURI | CuriosityStream Inc. | $3.38 | 197.05M | +1,211% | -65% | — | -89% | -8.78 | 1.96 | 2.22 | 13.99 | — | 4.32 | 50.40% | -26.07% | -25.31% | -19.83% | -38.49% | -13.83% | 0.07 | — | 1.66 | 1.60 | -0.58 | -7391.00% | -1012.00% | -15039.00% | 7.17% | 0.34 | 23.53% | 3.57% | -31.40% | 3.80% | -6.44 | 10.54 | 1.68 | -2.30 |
| RDCM | RADCOM Ltd. | $11.39 | 182.57M | +808% | +109% | -10% | +53% | 16.38 | 1.72 | 2.75 | 9.99 | 25.16 | 1.76 | 75.95% | 11.61% | 16.77% | 11.43% | 133.80% | 8.70% | 0.03 | — | 5.75 | 5.65 | -3.03 | 6512.00% | 1719.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 5.81% | 10.81 | — | 1.26 | 4.91 |
| SSP | The E.W. Scripps Company | $4.15 | 489.81M | +697% | -63% | — | +56% | 10.76 | 0.27 | 0.16 | -6.50 | — | -0.16 | 40.74% | 7.54% | -4.69% | 2.46% | 5.26% | 0.62% | 0.01 | 0.73 | 1.65 | 0.06 | 0.39 | -28515.00% | -1431.00% | -9783.00% | 1.92% | 0.12 | 0.25% | 0.00% | 0.00% | 789.30% | 1.98 | 49.17 | 0.15 | 0.66 |
| THRY | Thryv Holdings, Inc. | $2.32 | 101.1M | +1,797% | -53% | +32% | +18% | 379.38 | 0.53 | 0.15 | 1.54 | — | -1.89 | 67.86% | 7.22% | 4.30% | 0.15% | 16.19% | 0.04% | 0.08 | 2.42 | 1.00 | 0.82 | 0.08 | -10034.00% | -475.00% | -4464.00% | 26.73% | 0.35 | 8.89% | 0.00% | 0.00% | 237.77% | 2.17 | 3.96 | 0.16 | 0.40 |
| TRVG | trivago N.V. | $2.92 | 205.75M | +1,688% | +1,811% | +44% | +68% | 15.61 | 0.82 | 0.32 | 6.84 | — | 1.40 | 97.25% | 0.28% | 2.04% | 5.46% | 1.46% | 3.40% | 0.17 | 38.85 | 2.22 | 2.15 | -9.42 | -14412.00% | 1911.00% | -8155.00% | 1.84% | 0.08 | 3.08% | 0.00% | 0.00% | 0.67% | 44.92 | 21.35 | 0.13 | -0.27 |
| TSQ | Townsquare Media, Inc. | $7.40 | 121.81M | +294% | -62% | — | — | -10.15 | -3.48 | 0.25 | 12.03 | — | -0.32 | 27.54% | 4.81% | -2.82% | 85.90% | 4.56% | -1.77% | -16.34 | 0.59 | 1.38 | 1.23 | 9.80 | -6978.00% | -72.00% | -4076.00% | 28.22% | 0.64 | 6.58% | 11.10% | -112.70% | 34.10% | 27.59 | 19.11 | 1.33 | 0.28 |
| UPXI | Upexi, Inc. | $0.66 | 45.98M | +67,267% | +2,474% | +297% | +7,557% | -3.49 | 0.53 | 3.02 | -5.99 | — | 0.54 | 68.74% | -79.06% | -86.55% | -28.33% | -18.63% | -18.58% | 0.31 | -10.65 | 1.74 | 0.16 | -2.05 | -9284.00% | -3919.00% | 75216.00% | -18.43% | -0.26 | -13.13% | 0.00% | 0.00% | 0.00% | -5.81 | -8.24 | 4.59 | 0.20 |
| WIMI | WiMi Hologram Cloud Inc. | $1.93 | 94.77M | +483% | +123% | +102% | -90% | 24.78 | 2.56 | 4.72 | 61.06 | — | 2.56 | 28.41% | -5.37% | 13.22% | 11.80% | 7.37% | 6.49% | 0.15 | -25.46 | 2.71 | 2.63 | -71.29 | -13029.00% | -742.00% | 250040.00% | 20.81% | 0.72 | -143.64% | 0.00% | 0.00% | 24.77% | -27.17 | 1.48 | 1.46 | 2.35 |
About Nexxen International Ltd.
Nexxen International Ltd. provides end-to-end software platform that enables advertisers to reach relevant audiences and publishers. The company's demand side platform (DSP) offers full-service and self-managed marketplace access to advertisers and agencies to execute their digital marketing campaigns in real time across various ad formats. Its sell supply side platform (SSP) provides access to data and a comprehensive product suite to drive inventory management and revenue optimization. The company also offers data management platform solution, which integrates DSP and SSP solutions enabling advertisers and publishers to use data from various sources in order to optimize results of their advertising campaigns. It serves ad buyers, advertisers, brands, agencies, and digital publishers in Israel, the United States, the Asia-Pacific, Europe, the Middle East, and Africa. The company was formerly known as Tremor International Ltd and changed its name to Nexxen International Ltd. in January 2024. Nexxen International Ltd. was incorporated in 2007 and is headquartered in Tel Aviv-Yafo, Israel.
- CEO
- Ofer Druker
- Employees
- 854
- Beta
- 1.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.20 ÷ $7.57) − 1 = -31.31% (DCF, example).