TBLA - NASDAQ

Taboola.com Ltd.

Taboola.com Ltd.

TBLAยทNASDAQ

$4.57

-6.0%
Communication ServicesInternet Content & Information

Taboola.com Ltd., together with its subsidiaries, operates an artificial intelligence-based algorithmic engine platform in Israel, the United Kingdom, the United States, Germany, France, and internationally. It offers Taboola, a platform that partners with websites, devices, and mobile apps to recommend editorial content and advertisements on the open web to users. Taboola.com Ltd. was incorporated in 2006 and is headquartered in New York, New York.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.25B
EPS0.1400
P/E Ratio32.64
Earnings Date08/05/2026
Taboola.com Ltd.

Taboola.com Ltd. Fair Value Envelope

TBLA ยท NASDAQ

Our analysis suggests that TBLA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.57, this represents a potential HIDDEN relative to our calculated worth for Taboola.com Ltd..

HIDDEN
Intrinsic Value
Current Price: $4.57

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$6.1B
+ Cash & Equivalents$120.9M
Firm Value$6.2B
- Debt$194.1M
Equity Value$6.0B
/ Shares Outstanding290,870,854B
DCF Value$21
UNDERVALUED BY 351%

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
$228.3M
$250.1M
$274.1M
$300.3M
$329.0M
$360.5M
$395.0M
$432.7M
$474.1M
$519.5M
Maintenance CapEx
-$9.8M
-$10.8M
-$11.8M
-$12.9M
-$14.2M
-$15.5M
-$17.0M
-$18.7M
-$20.4M
-$22.4M
Owner Earnings
$218.5M
$239.3M
$262.2M
$287.3M
$314.8M
$344.9M
$377.9M
$414.1M
$453.7M
$497.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$202.3M
$205.2M
$208.2M
$211.2M
$214.3M
$217.4M
$220.5M
$223.7M
$227.0M
$230.2M
Terminal Value represents 64.4% of Enterprise Value

Related Guides

Blog Categories

Continue your TBLA research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.