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%)
Operating Data
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
Ebitda
8.65M
-65.33M
-159.91M
47.77M
101.61M
-87.24M
-134.8M
-208.27M
-321.8M
-497.21M
Ebitda %
6.34
-26.63
-39.09
8.38
13.5
-7.5
-7.5
-7.5
-7.5
Ebit
8.41M
-65.66M
-189.32M
-124.9M
-67.93M
-227.55M
-351.59M
-543.23M
-839.34M
-1.3B
Ebit %
6.17
-26.77
-46.28
-21.91
-9.02
-19.56
-19.56
-19.56
-19.56
Depreciation
235k
331k
29.42M
172.67M
169.54M
140.31M
216.79M
334.96M
517.54M
799.65M
Depreciation %
0.17
0.13
7.19
30.3
22.52
12.06
12.06
12.06
12.06
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
91.97M
509.07M
228.2M
317.42M
474.44M
795.42M
1.23B
1.9B
2.93B
4.53B
Total Cash %
67.44
207.55
55.79
55.69
63.03
68.39
68.39
68.39
68.39
Receivables
3.59M
9.19M
94.55M
27.84M
41.17M
92.69M
143.22M
221.29M
341.91M
528.29M
Receivables %
2.64
3.74
23.11
4.88
5.47
7.97
7.97
7.97
7.97
Inventories
-
45.3M
-
970k
-
43.36M
66.99M
103.51M
159.93M
247.11M
Inventories %
-
18.47
-
0.17
-
3.73
3.73
3.73
3.73
Payable
19.06M
24.06M
52.22M
50.94M
79.56M
130.4M
201.48M
311.31M
481M
743.19M
Payable %
13.97
9.81
12.77
8.94
10.57
11.21
11.21
11.21
11.21
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
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
Ebitda
8.65M
-65.33M
-159.91M
47.77M
101.61M
-87.24M
-134.8M
-208.27M
-321.8M
-497.21M
Ebit
8.41M
-65.66M
-189.32M
-124.9M
-67.93M
-227.55M
-351.59M
-543.23M
-839.34M
-1.3B
Tax Rate
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
4.84
Ebiat
8.08M
-66.28M
-183.67M
-126.8M
-64.64M
-222.2M
-343.32M
-530.46M
-819.61M
-1.27B
Depreciation
235k
331k
29.42M
172.67M
169.54M
140.31M
216.79M
334.96M
517.54M
799.65M
Receivables
3.59M
9.19M
94.55M
27.84M
41.17M
92.69M
143.22M
221.29M
341.91M
528.29M
Inventories
-
45.3M
-
970k
-
43.36M
66.99M
103.51M
159.93M
247.11M
Payable
19.06M
24.06M
52.22M
50.94M
79.56M
130.4M
201.48M
311.31M
481M
743.19M
Cap Ex
-456k
-2.88M
-8.35M
-1.74M
-2.33M
-9.69M
-14.98M
-23.14M
-35.76M
-55.25M
Ufcf
23.32M
-114.72M
-174.51M
108.59M
118.82M
-135.63M
-144.59M
-223.4M
-345.18M
-533.33M
Wacc
10.38
10.38
10.38
10.38
10.38
Pv Ufcf
-122.87M
-118.67M
-166.12M
-232.53M
-325.5M
Sum Pv Ufcf
-965.84M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
10.38
Free Cash Flow T1
-544M
Terminal Value
-6.5B
Present Terminal Value
-3.96B
Intrinsic Value
Enterprise Value
-4.93B
Net Debt
-225.92M
Equity Value
-4.7B
Diluted Shares Outstanding
167.32M
Equity Value Per Share
-28.12
Projected DCF
-28.12 2.318%
