US · SEMR
Semrush Holdings, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Boston, MA 02199
- Website
- semrush.com
Price · as of 2024-12-31
—
Market cap 1.79B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.63 | — |
| Intrinsic Value(DCF) | $22.23 | — |
| Graham-Dodd Method(GD) | $1.66 | — |
| Graham Formula(GF) | $1.67 | — |
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 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $10.19 | $34.96 | $474.03 | $1.47 | $0.00 |
| 2022 | $7.80 | $36.53 | $187.73 | $0.17 | $0.00 |
| 2023 | $11.41 | $42.78 | $77.35 | $1.40 | $0.19 |
| 2024 | $10.16 | $32.63 | $49.79 | $1.66 | $1.67 |
AI valuation
Our deep-learning model estimates Semrush Holdings, Inc.'s (SEMR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.63
- Current price
- —
- AI upside
- —
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
$22.23
— upside
Graham-Dodd
$1.66
— upside
Graham Formula
$1.67
— 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 |
| SEMR | Semrush Holdings, Inc. | $11.82 | 1.79B | +176% | +88% | -86% | -86% | 200.95 | 5.78 | 3.93 | 68.50 | 26.77 | 8.80 | 82.62% | 2.20% | 2.19% | 3.10% | 23.33% | 2.04% | 0.05 | — | 2.42 | 2.14 | -1.99 | 75077.00% | 2247.00% | 1279373.00% | 2.91% | 0.41 | 303.20% | 0.00% | 0.00% | 0.00% | 151.50 | 29.14 | 3.34 | 8.44 |
| FSLY | Fastly, Inc. | $19.12 | 2.86B | +53% | -51% | — | — | -25.56 | 3.35 | 4.98 | -342.90 | — | 13.32 | 57.08% | -18.88% | -19.50% | -12.84% | -11.37% | -8.25% | 0.46 | -9.28 | 2.61 | 2.47 | -26.93 | -2719.00% | 1478.00% | -41598.00% | 2.11% | 0.49 | 6.35% | 0.00% | 0.00% | 0.00% | -26.98 | 48.34 | 5.09 | 2.64 |
| GCT | GigaCloud Technology Inc. | $44.34 | 1.67B | +26% | +1,649% | -31% | +51% | 11.95 | 3.38 | 1.27 | 10.20 | 67.48 | 3.51 | 23.31% | 11.24% | 10.65% | 30.83% | 21.26% | 12.09% | 0.97 | 724.88 | 2.02 | 1.30 | 0.53 | 1770.00% | 1110.00% | 2823.00% | 11.14% | 0.56 | 31.45% | 0.00% | 0.00% | 12.33% | 11.94 | 9.47 | 1.34 | 3.66 |
| HKD | AMTD Digital Inc. | $1.75 | 835.95M | +153% | -40% | -49% | — | 121.66 | 35.96 | 28.33 | 15.08 | — | -6.59 | 78.43% | 51.67% | 189.54% | 2.68% | 4.34% | 1.05% | 13.96 | 1.17 | 0.52 | 0.31 | 3.92 | -4789.00% | -5330.00% | -9878.00% | 0.08% | 0.00 | 0.19% | 0.00% | 0.00% | 0.00% | 72.74 | 1677.50 | 37.59 | 1.65 |
| PDFS | PDF Solutions, Inc. | $33.78 | 1.33B | +19% | +10% | -87% | — | -2088.72 | 4.93 | 6.10 | 74.14 | — | 10.80 | 74.00% | 2.67% | -0.29% | -0.25% | 1.06% | -0.17% | 0.28 | 1.48 | 2.28 | 1.74 | 1.86 | -11630.00% | 2204.00% | 1511.00% | -0.64% | 0.33 | -3.88% | 0.00% | 0.00% | 0.02% | 234.52 | -159.85 | 6.26 | 5.95 |
| PRO | PROS Holdings, Inc. | $23.25 | 1.12B | +44% | -61% | — | — | -52.44 | -15.63 | 3.25 | -210.46 | — | -5.87 | 65.70% | -5.76% | -6.20% | 27.94% | -25.64% | -4.86% | -4.38 | -4.14 | 1.28 | 1.21 | -24.11 | -6475.00% | 878.00% | 25747.00% | 2.44% | 0.15 | 35.34% | 0.00% | 0.00% | 1.59% | -63.75 | 46.26 | 3.67 | -0.12 |
| RDWR | Radware Ltd. | $23.15 | 1.01B | +126% | -41% | -61% | -64% | 49.93 | 2.90 | 3.35 | 33.40 | 22.55 | 3.70 | 80.67% | 3.78% | 6.71% | 6.09% | 9.39% | 3.14% | 0.05 | — | 1.63 | 1.51 | -3.81 | 22143.00% | 981.00% | -3735.00% | 4.11% | 0.26 | 49.50% | 0.00% | 0.00% | 1.79% | 67.61 | 18.56 | 2.56 | 3.19 |
| RZLV | REZOLVE AI PLC | $2.33 | 604.41M | -75% | +232,760% | — | — | -0.06 | -0.27 | 55.03 | -0.22 | 0.00 | -0.23 | 81.87% | -73510.02% | -91937.18% | 374.17% | 933.67% | -1546.71% | -0.91 | -13.07 | 0.23 | 0.18 | -0.16 | 1201000.00% | 2946.00% | 7027.00% | -243.58% | -0.37 | 170.25% | 0.00% | 0.00% | 118.63% | -0.26 | -1.41 | 189.63 | -42.04 |
| UPBD | Upbound Group, Inc. | $21.45 | 1.24B | +862% | -61% | — | -1% | 16.10 | 1.70 | 0.25 | 10.68 | — | -8.30 | 34.45% | 4.76% | 1.56% | 11.06% | 6.60% | 2.47% | 2.67 | 1.98 | 4.07 | 0.73 | 6.36 | -4344.00% | 867.00% | 39273.00% | 20.24% | 0.69 | 10.42% | 7.45% | 120.00% | 7.45% | 13.05 | 12.21 | 0.62 | 2.86 |
| YALA | Yalla Group Limited | $7.08 | 1.11B | +1,005% | -35% | +22% | +73% | 4.80 | 0.91 | 1.89 | -0.08 | 34.63 | 0.91 | 64.53% | 35.74% | 39.95% | 21.09% | 258.29% | 18.62% | 0.00 | — | 6.80 | 6.44 | -3.94 | 1385.00% | 652.00% | 2492.00% | 26.73% | 1.70 | 403.84% | 0.00% | 0.00% | 29.70% | -0.08 | -0.06 | -0.03 | 6.27 |
| YEXT | Yext, Inc. | $5.68 | 698.26M | +389% | -55% | — | — | -26.73 | 4.88 | 1.77 | 4257.00 | -2.85 | -19.75 | 77.11% | -7.71% | -6.64% | -18.61% | -38.29% | -5.00% | 0.62 | -33.56 | 0.83 | 0.68 | -164.02 | 93774.00% | 411.00% | 1082.00% | 6.44% | 0.15 | 57.01% | 0.00% | 0.00% | 2.40% | -22.17 | 14.95 | 1.71 | -0.24 |
About Semrush Holdings, Inc.
Semrush Holdings, Inc. develops an online visibility management software-as-a-service platform worldwide. The company enables companies to identify and reach the right audience for their content through the right channels. Its platform enables the company's customers to understand trends and act upon insights to enhance the online visibility, and drive traffic to their websites and social media pages, as well as online listings, distribute targeted content to their customers, and measure the digital marketing campaigns. The company was founded in 2008 and is headquartered in Boston, Massachusetts.
- CEO
- William R. Wagner
- Employees
- 1.56K
- Beta
- 1.55
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($22.23 ÷ —) − 1 = — (DCF, example).