Using the industry peer median EV/EBITDA multiple (trailing + forward), Semrush Holdings, Inc. (SEMR) has a fair value of $1.82 based on 6 comparable companies in the Software - Application industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Semrush Holdings, Inc.SEMR | 1,782 | 921.0x | 919.0x |
| GigaCloud Technology Inc. | 1,738 | 10.8x | 14.1x |
| PDF Solutions, Inc. | 1,359 | 75.3x | 99.1x |
| Radware Ltd. | 1,199 | 48.1x | 53.1x |
| Upbound Group, Inc. | 1,059 | 10.2x | 9.9x |
| Yalla Group Limited | 992 | 3.8x | 3.9x |
| Yext, Inc. | 482 | 6.0x | 5.9x |
| Industry Median | 10.5x | 12.0x | |
| (*) EBITDA | 2 | 2 | |
| = Enterprise Value | 17 | 20 | |
| (-) Net Debt | -252 | -252 | |
| Equity Value | 269 | 272 | |
| (/) Outstanding shares | 149 | 149 | |
| Fair Price | $2 | $2 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Semrush Holdings, Inc. (SEMR) has a fair value of $8.28 based on 8 comparable companies in the Software - Application industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Semrush Holdings, Inc.SEMR | 1,782 | 3.5x | 3.4x |
| Fastly, Inc. | 4,788 | 8.1x | 8.2x |
| GigaCloud Technology Inc. | 1,738 | 1.4x | 1.9x |
| PDF Solutions, Inc. | 1,359 | 6.4x | 8.4x |
| Radware Ltd. | 1,199 | 3.7x | 4.1x |
| Upbound Group, Inc. | 1,059 | 0.6x | 0.6x |
| Yalla Group Limited | 992 | 1.4x | 1.4x |
| Rezolve AI PLC | 792 | 17.9x | — |
| Yext, Inc. | 482 | 1.1x | 1.1x |
| Industry Median | 2.5x | 1.9x | |
| (*) Revenue | 444 | 445 | |
| = Enterprise Value | 1,130 | 825 | |
| (-) Net Debt | -252 | -252 | |
| Equity Value | 1,382 | 1,077 | |
| (/) Outstanding shares | 149 | 149 | |
| Fair Price | $9 | $7 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.