US · SMWB
Similarweb Ltd.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Tel Aviv 6701203
- Website
- similarweb.com
Price · as of 2025-12-31
$3.14
Market cap 223.47M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.83 | +881.85% |
| Intrinsic Value(DCF) | $1.04 | -66.88% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | $0.00 | $0.00 | |||
| 2021 | $12.15 | $39.84 | $450.62 | $0.00 | $0.00 |
| 2022 | $5.60 | $27.22 | $144.76 | $0.00 | $0.00 |
| 2023 | $9.48 | $35.35 | $24.20 | $0.00 | $0.00 |
| 2024 | $9.08 | $224.33 | $16.14 | $0.00 | $0.00 |
| 2025 | $2.60 | $30.83 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Similarweb Ltd.'s (SMWB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.83
- Current price
- $3.14
- AI upside
- +881.85%
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
$1.04
-66.88% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| SMWB | Similarweb Ltd. | $3.14 | 223.47M | +882% | -67% | — | — | -6.67 | 9.41 | 0.78 | -13.07 | -3.73 | -9.87 | 79.55% | -8.34% | -11.65% | -129.58% | 1941.02% | -13.07% | 1.86 | — | 0.76 | 0.64 | 2.00 | 17857.00% | 1308.00% | -5206.00% | 5.99% | 0.07 | -1083.53% | 0.00% | 0.00% | 2.27% | -8.08 | 14.48 | 0.67 | -1.00 |
| ANGI | Angi Inc. | $7.78 | 335.71M | +737% | -6% | -29% | — | 8.28 | 0.39 | 0.35 | 4.28 | 25.55 | -2.79 | 90.82% | 7.59% | 4.25% | 4.40% | 4.67% | 2.50% | 0.54 | 3.82 | 1.65 | 1.51 | 1.49 | 3239.00% | -1304.00% | -5688.00% | 12.53% | 0.47 | 3.87% | 0.00% | 0.00% | 40.98% | 7.12 | 12.24 | 0.54 | 1.03 |
| ATHM | Autohome Inc. | $19.18 | 569.68M | +126% | +36% | -59% | -33% | 16.26 | 1.10 | 3.75 | 2.55 | — | 1.33 | 78.93% | 14.26% | 25.46% | 6.78% | 147.66% | 5.32% | 0.00 | — | 5.56 | 5.47 | -1.28 | -7828.00% | -201.00% | -4802.00% | 4.67% | 0.30 | 188.48% | 5.61% | 91.20% | 6.45% | 3.17 | 2.58 | 0.45 | 5.09 |
| EVER | EverQuote, Inc. | $15.80 | 576.9M | +446% | +4,364% | +25% | +680% | 5.82 | 2.43 | 0.83 | 7.39 | 2.92 | 2.67 | 97.20% | 9.61% | 14.34% | 53.19% | 73.11% | 68.48% | 0.01 | — | 0.96 | 0.96 | -1.41 | 19886.00% | 3845.00% | 4463.00% | 15.64% | 1.09 | 99.20% | 0.00% | 0.00% | 3.64% | 7.28 | 5.37 | 0.70 | 13.87 |
| FVRR | Fiverr International Ltd. | $10.83 | 399.98M | +330% | -11% | -1% | -6% | 18.07 | 0.92 | 0.88 | 7.23 | 108.42 | 1.52 | 80.70% | -0.27% | 4.87% | 5.42% | -0.54% | 2.39% | 0.01 | — | 1.94 | 1.29 | -9.15 | 1667.00% | 1007.00% | 2712.00% | 27.41% | 0.42 | 53.41% | 0.00% | 0.00% | 128.17% | -83.07 | 0.94 | 0.23 | 1.10 |
| GETY | Getty Images Holdings, In… | $0.78 | 323.54M | +3,496% | +56% | — | +29% | 21.56 | 1.27 | 0.91 | 7.45 | 20.98 | -0.69 | 73.06% | 19.25% | 4.21% | 6.06% | 4.27% | 1.53% | 2.02 | 1.38 | 0.79 | 0.72 | 4.41 | 10277.00% | 248.00% | -1961.00% | 7.15% | 0.26 | 3.17% | 0.00% | 0.00% | 8.68% | 11.53 | 34.25 | 2.22 | 0.16 |
| GRPN | Groupon, Inc. | $12.62 | 514.33M | +618% | -67% | — | — | -7.31 | 10.12 | 0.84 | 48.33 | — | -2.90 | 90.20% | 1.79% | -11.98% | -61428.26% | 10.89% | -9.55% | 6.20 | 1.03 | 1.03 | 0.87 | 2.66 | -1469.00% | -434.00% | -14109.00% | 9.68% | 0.18 | 49.51% | 0.00% | 0.00% | 27.39% | 49.69 | 10.93 | 0.89 | -2.14 |
| NN | NextNav Inc. | $16.09 | 2.17B | +97% | -73% | — | — | -12.83 | 26.08 | 230.61 | -23.41 | -47.05 | 55.48 | -90.10% | -1060.12% | -1797.12% | -158.13% | -119.65% | -62.91% | 1.43 | -6.39 | 7.09 | 6.87 | -0.58 | 2727.00% | 4679.00% | 44.00% | -2.93% | -3.13 | -76.37% | 0.00% | 0.00% | 0.00% | -21.61 | -33.86 | 229.08 | -1.08 |
| NXDR | Nextdoor Holdings, Inc. | $1.75 | 686.19M | +1,492% | -38% | -76% | — | -12.12 | 1.52 | 2.55 | -4.39 | — | 1.53 | 84.09% | -27.92% | -21.04% | -12.25% | -96.33% | -10.83% | 0.13 | — | 14.03 | 13.75 | 0.11 | -4400.00% | 419.00% | -12859.00% | 0.90% | 0.20 | 7.89% | 0.00% | 0.00% | 3.32% | -4.28 | 52.21 | 1.19 | 5.52 |
| SIFY | Sify Technologies Limited | $15.67 | 1.13B | -72% | -82% | -84% | — | 14.09 | 1.58 | 0.80 | 8.04 | — | 1.64 | 37.53% | 5.66% | -1.97% | 11.81% | 4.53% | 2.93% | 1.96 | 0.82 | 0.96 | 0.68 | 4.27 | -52093.00% | 1193.00% | -5038.00% | -11.54% | 0.31 | -7.37% | 0.07% | 1.00% | 0.07% | 28.81 | -17.72 | 1.63 | 0.72 |
| SSTK | Shutterstock, Inc. | $16.80 | 597.19M | +184% | -11% | — | +5% | -36.26 | 1.00 | 0.59 | 3.59 | -152.60 | -2.78 | 58.15% | 11.11% | 4.60% | -2.91% | 9.24% | -1.20% | 0.55 | 6.54 | 0.54 | 0.46 | 0.69 | 2376.00% | 584.00% | -94996.00% | 21.32% | 0.27 | 17.22% | 8.01% | -290.50% | 18.37% | 6.55 | 5.82 | 0.73 | 1.54 |
About Similarweb Ltd.
Similarweb Ltd. provides a platform for digital intelligence in the United States, Europe, Asia Pacific, the United Kingdom, Israel, and internationally. It offers digital research intelligence solutions that allow senior leaders, strategy, business intelligence, and consumer insights teams to benchmark performance against competitors and market leaders, analyze trends in the market, conduct deeper research into specific companies, and analyze audience behavior; and digital marketing solutions, which enable marketing leaders, search engine optimization, and content managers, pay-per-click, performance marketers, affiliate marketers, and media buyers to understand their competitors' online acquisition strategies in each marketing channel. The company also provides shopper intelligence solutions that allows digital commerce leadership, and category and product managers to analyze a view of their customers' digital journeys, monitor consumer demand, increase brand visibility in the search process, and optimize category and product level conversion in the purchase process; and sales intelligence solutions, which enables sales management and operations, sales representatives, and account management teams to access relevant buying signals and digital insights of their customers in to generate leads quickly. In addition, it offers investor intelligence solution that allows portfolio managers, investment professionals, data scientists, and research analysts to access an end-to-end view of market, sector or company performance to ideate and monitor investment opportunities, forecast market performance, and perform due diligence. The company serves retail, consumer packaged goods, travel, consumer finance, business-to-business software, and logistics companies; and consultancies, marketing and advertising agencies, media and publishers, payment processors, and institutional investors. Similarweb Ltd. was incorporated in 2009 and is headquartered in Tel Aviv, Israel.
- CEO
- Or Offer
- Employees
- 1.09K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.04 ÷ $3.14) − 1 = -66.88% (DCF, example).