SEMR - NYSE
Semrush Holdings, Inc.
$12.00
+0.0000%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.
At a Glance
Live SnapshotSemrush Holdings, Inc. Fair Value Envelope
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
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 | $79.7M | $106.7M | $142.7M | $190.9M | $255.4M | $341.7M | $457.2M | $611.7M | $818.4M | $1.1B |
| Maintenance CapEx | -$479.8K | -$641.9K | -$858.8K | -$1.1M | -$1.5M | -$2.1M | -$2.8M | -$3.7M | -$4.9M | -$6.6M |
| Owner Earnings | $79.2M | $106.0M | $141.8M | $189.8M | $253.9M | $339.7M | $454.5M | $608.0M | $813.5M | $1.1B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $73.4M | $90.9M | $112.6M | $139.5M | $172.8M | $214.1M | $265.2M | $328.5M | $407.0M | $504.1M |
Related Guides
Continue your SEMR research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.