image
Technology - Software - Application - NASDAQ - US
$ 30.93
-4.15 %
$ 3.54 B
Market Cap
-47.29
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one FROG stock under the worst case scenario is HIDDEN Compared to the current market price of 30.9 USD, JFrog Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one FROG stock under the base case scenario is HIDDEN Compared to the current market price of 30.9 USD, JFrog Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one FROG stock under the best case scenario is HIDDEN Compared to the current market price of 30.9 USD, JFrog Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FROG

image
$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
428 M REVENUE
22.47%
-91.1 M OPERATING INCOME
-20.58%
-69.2 M NET INCOME
-13.03%
111 M OPERATING CASH FLOW
49.58%
-165 M INVESTING CASH FLOW
-209.22%
21.2 M FINANCING CASH FLOW
15.57%
116 M REVENUE
6.44%
-25.4 M OPERATING INCOME
15.06%
-23.2 M NET INCOME
-1.10%
49.1 M OPERATING CASH FLOW
77.71%
-65.7 M INVESTING CASH FLOW
65.07%
4.41 M FINANCING CASH FLOW
-10.10%
Balance Sheet JFrog Ltd.
image
Current Assets 649 M
Cash & Short-Term Investments 522 M
Receivables 90.7 M
Other Current Assets 36.5 M
Non-Current Assets 481 M
Long-Term Investments 0
PP&E 19.9 M
Other Non-Current Assets 461 M
46.20 %8.03 %3.23 %40.78 %Total Assets$1.1b
Current Liabilities 318 M
Accounts Payable 10.6 M
Short-Term Debt 7.79 M
Other Current Liabilities 299 M
Non-Current Liabilities 38.9 M
Long-Term Debt 6.18 M
Other Non-Current Liabilities 32.7 M
2.99 %83.92 %9.17 %Total Liabilities$356.4m
EFFICIENCY
Earnings Waterfall JFrog Ltd.
image
Revenue 428 M
Cost Of Revenue 98.3 M
Gross Profit 330 M
Operating Expenses 421 M
Operating Income -91.1 M
Other Expenses -21.9 M
Net Income -69.2 M
500m500m400m400m300m300m200m200m100m100m00(100m)(100m)428m(98m)330m(421m)(91m)22m(69m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
77.06% GROSS MARGIN
77.06%
-21.26% OPERATING MARGIN
-21.26%
-16.16% NET MARGIN
-16.16%
-8.95% ROE
-8.95%
-6.13% ROA
-6.13%
-11.68% ROIC
-11.68%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis JFrog Ltd.
image
120m120m100m100m80m80m60m60m40m40m20m20m0020192019202020202021202120222022202320232024202420252025
Net Income -69.2 M
Depreciation & Amortization 14.9 M
Capital Expenditures -3.14 M
Stock-Based Compensation 131 M
Change in Working Capital 0
Others 34.2 M
Free Cash Flow 108 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets JFrog Ltd.
image
Wall Street analysts predict an average 1-year price target for FROG of $37.7 , with forecasts ranging from a low of $25 to a high of $55 .
FROG Lowest Price Target Wall Street Target
25 USD -19.17%
FROG Average Price Target Wall Street Target
37.7 USD 22.00%
FROG Highest Price Target Wall Street Target
55 USD 77.82%
Price
Max Price Target
Min Price Target
Average Price Target
55555050454540403535303025252020Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership JFrog Ltd.
image
Sold
0-3 MONTHS
17.8 M USD 6
3-6 MONTHS
12.1 M USD 6
6-9 MONTHS
5.1 M USD 4
9-12 MONTHS
14.9 M USD 5
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
JFrog Announces Timing of First Quarter 2025 Financial Results SUNNYVALE, Calif.--(BUSINESS WIRE)--JFrog Ltd. (“JFrog”) (Nasdaq: FROG), the Liquid Software company and creators of the JFrog Software Supply Chain Platform, today announced it will report financial results for the first quarter 2025 on Thursday, May 8, 2025, following the market close. JFrog will host a conference call to discuss the results at 2:00 p.m. PT on the same day. Event: JFrog's First Quarter 2025 Financial Results Conference Call Date: Thursday, May 8, 2025 Time: 2:00 p.m. PT (5:00. businesswire.com - 3 weeks ago
JFrog Enables Trusted AI - Uncovers Critical Security Threats Emerging from AI's Expansion in the Software Supply Chain SUNNYVALE, Calif. & LONDON--(BUSINESS WIRE)--(KubeCon + CloudNativeCon Europe) — JFrog Ltd (Nasdaq: FROG), the Liquid Software company and creators of the JFrog Software Supply Chain Platform, today released the Software Supply Chain State of the Union 2025 report, which highlights emerging software security threats, evolving DevOps risks and best practices, and potentially explosive security concerns in the AI era. "Many organizations are enthusiastically embracing public ML models to drive ra. businesswire.com - 1 month ago
ThoughtSpot Appoints Micheline Nijmeh as Chief Marketing Officer Four-time CMO Nijmeh brings decades of SaaS and Enterprise Software leadership and global go-to-market expertise to accelerate growth and market disruption globenewswire.com - 1 month ago
JFrog and Hugging Face Team to Improve Machine Learning Security and Transparency for Developers SUNNYVALE, Calif. & NEW YORK--(BUSINESS WIRE)--JFrog Ltd (Nasdaq: FROG), the Liquid Software company and creators of the JFrog Software Supply Chain Platform, today announced it is partnering with Hugging Face, host of the world's largest repository of public machine learning (ML) models — the Hugging Face Hub — designed to achieve more robust security scans and analysis for every ML model in their library. The new integration is designed to provide higher levels of trust for scanning results b. businesswire.com - 1 month ago
JFrog Becomes an AI System of Record, Launches JFrog ML – Industry's First End-to-End DevOps, DevSecOps & MLOps Platform for Trusted AI Delivery SUNNYVALE, Calif. & NEW YORK--(BUSINESS WIRE)--JFrog Ltd (Nasdaq: FROG), the Liquid Software company and creators of the JFrog Software Supply Chain Platform, today released JFrog ML, a revolutionary MLOps solution as part of the JFrog Platform designed to enable development teams, data scientists and ML engineers to quickly develop and deploy enterprise-ready AI applications at scale. As enterprise AI initiatives increasingly face security, scalability and management challenges, JFrog is now t. businesswire.com - 1 month ago
JFrog Unveils Secure AI Model Delivery Accelerated by NVIDIA NIM Microservices SUNNYVALE, Calif. & NEW YORK--(BUSINESS WIRE)--JFrog Ltd (Nasdaq: FROG), the Liquid Software company and creators of the JFrog Software Supply Chain Platform, is announcing general availability of its integration with NVIDIA NIM microservices, part of the NVIDIA AI Enterprise software platform. The JFrog Platform is the only unified, end-to-end, and secure DevSecOps and MLOps solution with native NVIDIA NIM integration. This enables rapid deployment of GPU-optimized, pre-approved machine learni. businesswire.com - 1 month ago
JFrog: The Market Is Starting To Catch On To This Excellent Growth Story JFrog's strong Q4 results and bullish FY25 outlook validate its growth story, making it a great buy as the market catches on. The company released an attractive long-term outlook that calls for a mid-20s growth CAGR through FY27, alongside 200-300bps of annual margin expansion. JFrog's conservative valuation at 7.9x EV/FY25 revenue and potential to exceed the "Rule of 40" make it an attractive investment. seekingalpha.com - 2 months ago
JFrog Analysts Increase Their Forecasts After Better-Than-Expected Earnings JFrog, Ltd. FROG reported better-than-expected fourth-quarter results after Thursday's closing bell. benzinga.com - 2 months ago
JFrog Ltd. (FROG) Q4 2024 Earnings Call Transcript JFrog Ltd. (NASDAQ:FROG ) Q4 2024 Earnings Conference Call February 13, 2025 5:00 PM ET Company Participants Jeffrey Schreiner - VP, Investor Relations Shlomi Ben Haim - Co-founder and CEO Ed Grabscheid - Chief Financial Officer Conference Call Participants Pinjalim Bora - JPMorgan Chase Michael Cikos - Needham Sanjit Singh - Morgan Stanley Kingsley Crane - Canaccord Ryan MacWilliams - Barclays Andrew Sherman - TD Cowen Shrenik Kothari - Baird Koji Ikeda - Bank of America Billy Mandl - KeyBanc Capital Markets Operator Ladies and gentlemen, thank you for joining us, and welcome to JFrog's Fourth Quarter and Fiscal 2024 Financial Results Conference Call. After today's prepared remarks we will host a question-and-answer session. seekingalpha.com - 2 months ago
Here's What Key Metrics Tell Us About JFrog (FROG) Q4 Earnings Although the revenue and EPS for JFrog (FROG) give a sense of how its business performed in the quarter ended December 2024, it might be worth considering how some key metrics compare with Wall Street estimates and the year-ago numbers. zacks.com - 2 months ago
JFrog Ltd. (FROG) Surpasses Q4 Earnings and Revenue Estimates JFrog Ltd. (FROG) came out with quarterly earnings of $0.19 per share, beating the Zacks Consensus Estimate of $0.14 per share. This compares to earnings of $0.19 per share a year ago. zacks.com - 2 months ago
JFrog Signs Agreement with AWS to Help Enterprises Unlock Business Value from Their Software Supply Chains SUNNYVALE, Calif.--(BUSINESS WIRE)---- $FROG #AI--JFrog Signs Agreement with AWS to Help Enterprises Unlock Business Value from Their Software Supply Chains. businesswire.com - 2 months ago
8. Profile Summary

JFrog Ltd. FROG

image
COUNTRY US
INDUSTRY Software - Application
MARKET CAP $ 3.54 B
Dividend Yield 0.00%
Description 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.
Contact 270 East Caribbean Drive, Sunnyvale, CA, 94089 https://www.jfrog.com
IPO Date Sept. 16, 2020
Employees 1600
Officers Ms. Micheline Nijmeh Chief Marketing Officer Ms. Shanti Ariker Chief Legal Officer Ms. Tali Notman Chief Revenue Officer Mr. Eduard Grabscheid Chief Financial Officer Mr. Frederic Simon Co-Founder & Director Mr. Yoav Landman Co-Founder, Chief Technology Officer & Director Ms. Orit Goren Chief Operating Officer Mr. Shlomi Ben Haim Co-Founder, Chief Executive Officer & Chairman of the Board Mr. Aran Azarzar Chief Information Officer Mr. Jeffrey Allan Schreiner Vice President of Investor Relations