Semrush Holdings, Inc

SEMR

Statistics

$14.11	Share Price
$15.00	Fair Value
-5.93%	Price vs Fair Value
$2.1 B	Market Cap
21.7%	3yr Avg Revenue Growth
20.3%	Projected Sales Growth Next Year
15.7%	Free Cash Flow ROIC
	Rising Revenues
	Recurring Revenues
	High Switching Costs Moat

Stock Research and Updates

Research Article

Semrush Is A Worthy Candidate For Your Watch List

Sep 19, 2024

Fair Value Calculation Assumptions

Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Semrush Holdings, Inc (SEMR) is $15.00.

23.0%	Free Cash Flow Margin
12.0%	Discount Rate / Required Rate of Return
18.0%	Average Annual Revenue Growth (Years 1-5)
3.0%	Average Annual Share Dilution (Years 1-5)
9.6%	Average Annual Revenue Growth (Years 6-10)
1.4%	Average Annual Share Dilution (Years 6-10)
6.0%	Terminal Growth Rate
$13.57	Sum of Discounted Free Cash Flows
$1.13	Net "Excess" Cash/Debt Per Share
$15.00	Fair Value Estimate (rounded)

Last updated Sep 19, 2024

Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.

Watch List

SE	53.62%
PINS	2.38%
MA	9.82%
CMG	77.97%
GOOG	41.40%
PSTG	10.89%
SEMR	-5.93%
INTU	26.06%
SMAR	24.20%
GTLB	35.36%
CRWD	64.32%
VEEV	11.64%
WDAY	8.74%
SNOW	-6.97%

vs. Fair Value Estimates

Buy List

ODD	-29.57%
ASR	-28.58%
PAYC	-25.20%
HRMY	-52.24%
YOU	-46.20%

vs. Fair Value Estimates

Hold List

MSFT	-24.59%
FLYW	16.52%
CELH	-14.72%
TOST	49.12%
CPNG	2.94%
HIMS	-15.96%
MNDY	22.39%
GLBE	-1.75%
ZS	22.37%
V	-13.61%
ADSK	16.05%
NOW	41.37%
ABNB	-21.29%
MELI	-22.31%
FTNT	-2.38%
TEAM	10.59%
ADBE	-15.89%

vs. Fair Value Estimates