FMP
Global-e Online Ltd.
GLBE
NASDAQ
Global-E Online Ltd., together with its subsidiaries, provides a platform to enable and accelerate direct-to-consumer cross-border e-commerce in Israel, the United Kingdom, the United States, and internationally. Its platform enables international shoppers to buy online and merchants to sell from, and to, worldwide. Global-E Online Ltd. was incorporated in 2013 and is headquartered in Petah Tikva, Israel.
37.07 USD
0.98 (2.64%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
136.38M
245.27M
409.05M
569.95M
752.76M
1.16B
1.8B
2.78B
4.29B
6.63B
Revenue %
-
79.85
66.77
39.33
32.08
54.51
54.51
54.51
54.51
Operating Cash Flow
29.35M
15.75M
81.48M
108.22M
169.39M
207.85M
321.15M
496.21M
766.68M
1.18B
Operating Cash Flow %
21.52
6.42
19.92
18.99
22.5
17.87
17.87
17.87
17.87
Cap Ex
-456k
-2.88M
-8.35M
-1.74M
-2.33M
-9.69M
-14.98M
-23.14M
-35.76M
-55.25M
Cap Ex %
-0.33
-1.18
-2.04
-0.31
-0.31
-0.83
-0.83
-0.83
-0.83
Free Cash Flow
28.89M
12.87M
73.13M
106.48M
167.06M
198.16M
306.17M
473.06M
730.93M
1.13B
Weighted Average Cost Of Capital
Price
37.07
Beta
Diluted Shares Outstanding
167.32M
Costof Debt
46.12
Tax Rate
After Tax Cost Of Debt
43.89
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
24.86M
Total Equity
6.2B
Total Capital
6.23B
Debt Weighting
0.4
Equity Weighting
99.6
Wacc
10.38
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
136.38M
245.27M
409.05M
569.95M
752.76M
1.16B
1.8B
2.78B
4.29B
6.63B
Operating Cash Flow
29.35M
15.75M
81.48M
108.22M
169.39M
207.85M
321.15M
496.21M
766.68M
1.18B
Cap Ex
-456k
-2.88M
-8.35M
-1.74M
-2.33M
-9.69M
-14.98M
-23.14M
-35.76M
-55.25M
Free Cash Flow
28.89M
12.87M
73.13M
106.48M
167.06M
198.16M
306.17M
473.06M
730.93M
1.13B
Wacc
10.38
10.38
10.38
10.38
10.38
Pv Lfcf
179.53M
251.32M
351.8M
492.47M
689.39M
Sum Pv Lfcf
1.96B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
10.38
Free Cash Flow T1
1.15B
Terminal Value
13.75B
Present Terminal Value
8.4B
Intrinsic Value
Enterprise Value
10.36B
Net Debt
-225.92M
Equity Value
10.59B
Diluted Shares Outstanding
167.32M
Equity Value Per Share
63.27
Projected DCF
63.27 0.414%
