FMP
Semrush Holdings, Inc.
SEMR
NYSE
Semrush Holdings, Inc. develops an online visibility management software-as-a-service platform worldwide. The company enables companies to identify and reach the right audience for their content through the right channels. Its platform enables the company's customers to understand trends and act upon insights to enhance the online visibility, and drive traffic to their websites and social media pages, as well as online listings, distribute targeted content to their customers, and measure the digital marketing campaigns. The company was founded in 2008 and is headquartered in Boston, Massachusetts.
10.16 USD
-0.16 (-1.57%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
124.88M
188M
254.32M
307.68M
376.81M
498.6M
659.75M
872.97M
1.16B
1.53B
Revenue %
-
50.55
35.27
20.98
22.47
32.32
32.32
32.32
32.32
Operating Cash Flow
5.85M
23.76M
-9.62M
7.99M
47M
28.53M
37.75M
49.95M
66.09M
87.45M
Operating Cash Flow %
4.69
12.64
-3.78
2.6
12.47
5.72
5.72
5.72
5.72
Cap Ex
-3.4M
-3.78M
-5.94M
-7.65M
-3.8M
-10.54M
-13.94M
-18.45M
-24.41M
-32.3M
Cap Ex %
-2.72
-2.01
-2.34
-2.49
-1.01
-2.11
-2.11
-2.11
-2.11
Free Cash Flow
2.45M
19.98M
-15.56M
335k
43.19M
17.99M
23.81M
31.5M
41.68M
55.15M
Weighted Average Cost Of Capital
Price
10.16
Beta
Diluted Shares Outstanding
148.86M
Costof Debt
4.09
Tax Rate
After Tax Cost Of Debt
1.65
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
12.27M
Total Equity
1.51B
Total Capital
1.52B
Debt Weighting
0.8
Equity Weighting
99.2
Wacc
12.41
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
124.88M
188M
254.32M
307.68M
376.81M
498.6M
659.75M
872.97M
1.16B
1.53B
Operating Cash Flow
5.85M
23.76M
-9.62M
7.99M
47M
28.53M
37.75M
49.95M
66.09M
87.45M
Cap Ex
-3.4M
-3.78M
-5.94M
-7.65M
-3.8M
-10.54M
-13.94M
-18.45M
-24.41M
-32.3M
Free Cash Flow
2.45M
19.98M
-15.56M
335k
43.19M
17.99M
23.81M
31.5M
41.68M
55.15M
Wacc
12.41
12.41
12.41
12.41
12.41
Pv Lfcf
16.01M
18.84M
22.18M
26.11M
30.73M
Sum Pv Lfcf
113.86M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
12.41
Free Cash Flow T1
56.26M
Terminal Value
540.41M
Present Terminal Value
301.09M
Intrinsic Value
Enterprise Value
414.95M
Net Debt
-36.6M
Equity Value
451.55M
Diluted Shares Outstanding
148.86M
Equity Value Per Share
3.03
Projected DCF
3.03 -2.353%
