FMP

FMP

Enter

GLBE - Global-e Online Ltd.

photo-url-https://images.financialmodelingprep.com/symbol/GLBE.png

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.

36.09 USD

0.17 (0.471%)

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

36.09

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

6.04B

Total Capital

6.06B

Debt Weighting

0.41

Equity Weighting

99.59

Wacc

10.36

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

10.36

10.36

10.36

10.36

10.36

Pv Lfcf

179.56M

251.39M

351.96M

492.76M

689.89M

Sum Pv Lfcf

1.97B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

10.36

Free Cash Flow T1

1.15B

Terminal Value

13.78B

Present Terminal Value

8.42B

Intrinsic Value

Enterprise Value

10.38B

Net Debt

-225.92M

Equity Value

10.61B

Diluted Shares Outstanding

167.32M

Equity Value Per Share

63.41

Projected DCF

63.41 0.431%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2024 © Financial Modeling Prep