JFrog Ltd.

JFrog Ltd.

FROGยทNASDAQ

$83.86

-4.8%
TechnologySoftware - Application

JFrog Ltd. provides DevOps platform in the United States. The company's products include JFrog Artifactory, a package repository that allows teams and organizations to store, update, and manage their software packages at any scale; JFrog Pipelines, an integration/continuous delivery tool for automating and orchestrating the movement of software packages; JFrog Xray, which scan JFrog Artifactory; and JFrog Distribution that provides software package distribution with enterprise-grade performance. Its products include JFrog Artifactory Edge that utilizes and leverages metadata from JFrog Artifactory to facilitate the transfer of the incremental changes in software packages from their previous versions; JFrog Mission Control, a platform control panel that provides a view of moving pieces of an organization's software supply chain workflow; JFrog Insight, a DevOps intelligence tool; and JFrog Connect, a device management solution that allows companies to manage software updates and monitor performance across IoT device fleets from anywhere in the world. The company's products also comprise JFrog Pro, JFrog Pro Team, JFrog Pro X, JFrog Enterprise, JFrog Enterprise X, and JFrog Enterprise Plus products that offer ongoing updates, upgrades, and bug fixes, as well as cluster configuration, multi-site replication, and SLA support. It serves technology, financial services, retail, healthcare, and telecommunications organizations. JFrog Ltd. was incorporated in 2008 and is headquartered in Sunnyvale, California.

At a Glance

Live Snapshot
Market Cap$10.16B
EPS-0.6200
P/E Ratio-135.26
Earnings Date08/06/2026
JFrog Ltd.

JFrog Ltd. Fair Value Envelope

FROG ยท NASDAQ

Our analysis suggests that FROG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $83.86, this represents a potential HIDDEN relative to our calculated worth for JFrog Ltd..

Intrinsic Value
Current Price: $83.86

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$23.5B
+ Cash & Equivalents$76.6M
Firm Value$23.6B
- Debt$19.1M
Equity Value$23.5B
/ Shares Outstanding118,309,646B
DCF Value$199
UNDERVALUED BY 137%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$192.4M
$253.9M
$335.2M
$442.4M
$584.0M
$770.8M
$1.0B
$1.3B
$1.8B
$2.3B
Maintenance CapEx
-$913.4K
-$1.2M
-$1.6M
-$2.1M
-$2.8M
-$3.7M
-$4.8M
-$6.4M
-$8.4M
-$11.1M
Owner Earnings
$191.4M
$252.7M
$333.6M
$440.3M
$581.2M
$767.2M
$1.0B
$1.3B
$1.8B
$2.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$177.3M
$216.7M
$264.8M
$323.6M
$395.5M
$483.4M
$590.9M
$722.2M
$882.6M
$1.1B
Terminal Value represents 78.1% of Enterprise Value