US · VMEO
Vimeo, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- New York City, NY 10011
- Website
- vimeo.com
Price · as of 2024-12-31
—
Market cap 1.31B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $35.49 | — |
| Intrinsic Value(DCF) | $3.61 | — |
| Graham-Dodd Method(GD) | $1.81 | — |
| Graham Formula(GF) | $1.31 | — |
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 | $11.14 | $34.36 | $208.15 | $0.00 | $0.00 |
| 2022 | $3.43 | $39.33 | $5.14 | $0.00 | $0.00 |
| 2023 | $4.95 | $36.92 | $2.12 | $1.50 | $0.62 |
| 2024 | $5.64 | $35.49 | $2.24 | $1.80 | $1.31 |
AI valuation
Our deep-learning model estimates Vimeo, Inc.'s (VMEO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $35.49
- 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
$3.61
— upside
Graham-Dodd
$1.81
— upside
Graham Formula
$1.31
— 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 |
| VMEO | Vimeo, Inc. | $7.81 | 1.31B | +354% | -54% | -77% | -83% | 34.91 | 2.26 | 2.22 | 17.23 | 151.26 | 5.70 | 77.84% | 5.01% | 6.35% | 6.70% | 17.67% | 4.19% | 0.03 | — | 1.66 | 1.57 | -8.84 | 2308.00% | -5.00% | 5033.00% | 6.13% | 0.26 | 59.79% | 0.00% | 0.00% | 5.64% | 29.25 | 10.79 | 1.46 | 2.60 |
| ALIT | Alight, Inc. | $2.51 | 1.33B | +573% | -86% | — | — | -0.15 | 0.46 | 0.21 | -0.86 | -0.01 | -0.29 | 20.73% | 1.50% | -136.91% | -115.00% | 0.76% | -48.24% | 1.92 | 0.37 | 1.31 | 0.76 | -0.68 | 192414.00% | -300.00% | 9084.00% | 52.59% | 0.41 | 5.62% | 18.09% | -2.80% | 48.81% | 64.92 | 8.83 | 0.98 | -0.48 |
| AMPL | Amplitude, Inc. | $9.64 | 1.28B | +196% | -62% | — | — | -11.19 | 4.04 | 2.89 | -10.64 | — | 4.64 | 73.99% | -27.97% | -25.80% | -32.68% | -158.33% | -20.43% | 0.03 | — | 1.56 | 1.31 | 0.98 | -1184.00% | 1468.00% | 14048.00% | 2.85% | 0.18 | 46.51% | 0.00% | 0.00% | 3.10% | -8.40 | 28.58 | 2.35 | 1.90 |
| ATEN | A10 Networks, Inc. | $18.13 | 1.31B | +104% | -40% | -89% | -40% | 34.05 | 6.78 | 4.94 | 19.02 | — | 7.55 | 79.34% | 16.22% | 14.50% | 19.01% | 72.50% | 7.93% | 1.05 | — | 3.56 | 3.29 | 2.25 | -1493.00% | 1103.00% | -1720.00% | 4.51% | 0.64 | 123.91% | 1.21% | 41.20% | 6.01% | 27.15 | 19.76 | 4.40 | 3.26 |
| FSLY | Fastly, Inc. | $8.07 | 1.19B | +262% | +16% | — | — | -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 |
| HKD | AMTD Digital Inc. | $1.95 | 931.49M | +127% | -46% | -54% | — | 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 |
| KARO | Karooooo Ltd. | $43.83 | 1.35B | -1% | +39% | — | -36% | 25.09 | 7.33 | 5.16 | 11.21 | 110.64 | 7.97 | 70.13% | 28.73% | 20.17% | 30.53% | 34.96% | 20.04% | 0.23 | 25.30 | 1.14 | 1.05 | -0.15 | 2267.00% | 861.00% | 105896.00% | 3.94% | 1.35 | 32.93% | 2.65% | 66.50% | 3.20% | 17.71 | 25.02 | 5.09 | 10.06 |
| PAR | PAR Technology Corporatio… | $33.95 | 1.38B | -9% | -77% | — | — | -8.13 | 0.83 | 1.51 | -37.85 | -0.58 | -2.49 | 40.53% | -15.10% | -18.54% | -9.95% | -6.01% | -6.14% | 0.49 | -11.36 | 1.66 | 1.15 | -12.11 | 139286.00% | 3016.00% | -484.00% | -4.44% | -0.19 | -2.67% | 0.00% | 0.00% | 0.00% | -14.67 | -33.10 | 2.22 | 0.63 |
| PDFS | PDF Solutions, Inc. | $28.05 | 1.11B | +43% | +33% | -84% | — | -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 |
| UPBD | Upbound Group, Inc. | $19.84 | 1.15B | +940% | -58% | — | +7% | 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 | $7.41 | 1.16B | +956% | -38% | +16% | +65% | 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 |
About Vimeo, Inc.
Vimeo, Inc., together with its subsidiaries, provides video software solutions in New York and internationally. The company provides the video tools through a software-as-a-service model, which enables its users to create, collaborate, and communicate with video on a single platform. It also offers over-the-top OTT streaming and monetization services; AI-driven video creation and editing tools; and interactive and shoppable video tools. It serves creative professionals, small businesses, marketers, agencies, schools, nonprofits, and large organizations. The company was incorporated in 2020 and is headquartered in New York, New York.
- CEO
- Philip D. Moyer
- Employees
- 1.1K
- Beta
- 2.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.61 ÷ —) − 1 = — (DCF, example).