A Discounted Cash Flow, or DCF, model takes estimates of a company’s future cash flows and discounts them back to today’s value. It aims to show what the business could be worth based on those projected dollars rather than current market sentiment.
For JFrog, the model used is a 2 Stage Free Cash Flow to Equity approach, built on cash flow projections. The latest twelve month Free Cash Flow is reported at $142.24 million. Analyst inputs are available for several years ahead, and Simply Wall St extends those projections further, with Free Cash Flow in 2030 modeled at $389.40 million. All cash flow figures here are in $ and remain below $1b, so they are expressed in millions.
When those projected cash flows are discounted back using this framework, the resulting estimated intrinsic value comes out at $59.58 per share. Against the recent share price of $45.25, this implies the stock trades at about a 24.1% discount, which indicates that JFrog is priced below this DCF estimate.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests JFrog is undervalued by 24.1%. Track this in your watchlist or portfolio, or discover 56 more high quality undervalued stocks.
For a software company where earnings can be muted by reinvestment and accounting items, the price to sales (P/S) ratio is a useful way to compare what investors are paying for each dollar of revenue. A higher or lower P/S often reflects what the market thinks about future growth and risk, with faster growth or lower perceived risk usually supporting a higher multiple.
JFrog currently trades on a P/S of 10.31x. That is well above the Software industry average of 3.69x and the peer group average of 3.91x, so the market is assigning a richer revenue multiple than these benchmarks. Simply Wall St’s Fair Ratio for JFrog is 5.89x, which is its proprietary estimate of what a reasonable P/S might be given factors such as earnings growth, profit margins, size, industry and company specific risks.
This Fair Ratio can be more informative than a simple comparison with peers or the industry because it adjusts for JFrog’s own fundamentals rather than assuming all software names deserve the same multiple. Setting the current 10.31x P/S against the 5.89x Fair Ratio suggests the shares trade above this modelled range.
Result: OVERVALUED
P/S ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 19 top founder-led companies.
Earlier it was mentioned that there is an even better way to understand valuation. Narratives on Simply Wall St’s Community page let you attach a clear story about JFrog to the numbers by linking your view of its AI driven artifact management, security exposure and deal mix to specific forecasts for revenue, earnings and margins. These forecasts in turn produce a Fair Value that you can compare with the current price and have automatically refreshed when new news or earnings arrive. One investor might build a Narrative closer to the bullish US$80 fair value based on confidence in AI related demand and security adoption, while another leans toward the more cautious US$52 view if they focus on competition, large deal risk and changing DevOps tools. Seeing these side by side helps you decide how your own JFrog story lines up with the price on screen.
Do you think there's more to the story for JFrog? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com
Contact Us
Contact Number :+852 3852 8500
English