image
Technology - Software - Application - NASDAQ - US
$ 14.165
-1.52 %
$ 4.18 B
Market Cap
-59.5
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FRSH stock under the worst case scenario is HIDDEN Compared to the current market price of 14.2 USD, Freshworks Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FRSH stock under the base case scenario is HIDDEN Compared to the current market price of 14.2 USD, Freshworks Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FRSH stock under the best case scenario is HIDDEN Compared to the current market price of 14.2 USD, Freshworks Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FRSH

image
$20.0$20.0$19.0$19.0$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
720 M REVENUE
20.79%
-139 M OPERATING INCOME
18.55%
-95.4 M NET INCOME
30.61%
161 M OPERATING CASH FLOW
86.41%
38.8 M INVESTING CASH FLOW
-75.52%
-67.3 M FINANCING CASH FLOW
-10.96%
196 M REVENUE
0.87%
-10.4 M OPERATING INCOME
56.22%
-1.3 M NET INCOME
94.05%
58 M OPERATING CASH FLOW
40.16%
46.2 M INVESTING CASH FLOW
-77.90%
-130 M FINANCING CASH FLOW
-511.55%
Balance Sheet Freshworks Inc.
image
Current Assets 1.27 B
Cash & Short-Term Investments 1.07 B
Receivables 123 M
Other Current Assets 72.5 M
Non-Current Assets 346 M
Long-Term Investments 0
PP&E 62.8 M
Other Non-Current Assets 284 M
66.39 %7.63 %4.49 %3.90 %17.60 %Total Assets$1.6b
Current Liabilities 408 M
Accounts Payable 1.62 M
Short-Term Debt 0
Other Current Liabilities 406 M
Non-Current Liabilities 66.2 M
Long-Term Debt 0
Other Non-Current Liabilities 66.2 M
85.68 %13.98 %Total Liabilities$474.0m
EFFICIENCY
Earnings Waterfall Freshworks Inc.
image
Revenue 720 M
Cost Of Revenue 113 M
Gross Profit 607 M
Operating Expenses 746 M
Operating Income -139 M
Other Expenses -43.2 M
Net Income -95.4 M
800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)720m(113m)607m(746m)(139m)43m(95m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
84.27% GROSS MARGIN
84.27%
-19.24% OPERATING MARGIN
-19.24%
-13.24% NET MARGIN
-13.24%
-8.38% ROE
-8.38%
-5.92% ROA
-5.92%
-12.09% ROIC
-12.09%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Freshworks Inc.
image
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -95.4 M
Depreciation & Amortization 19.4 M
Capital Expenditures -9.18 M
Stock-Based Compensation 217 M
Change in Working Capital 9.73 M
Others 51.9 M
Free Cash Flow 151 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Freshworks Inc.
image
Wall Street analysts predict an average 1-year price target for FRSH of $19.9 , with forecasts ranging from a low of $13 to a high of $27 .
FRSH Lowest Price Target Wall Street Target
13 USD -8.22%
FRSH Average Price Target Wall Street Target
19.9 USD 40.13%
FRSH Highest Price Target Wall Street Target
27 USD 90.61%
Price
Max Price Target
Min Price Target
Average Price Target
2828262624242222202018181616141412121010Jun '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 16
6. Ownership
Insider Ownership Freshworks Inc.
image
Sold
0-3 MONTHS
902 K USD 6
3-6 MONTHS
40.7 M USD 7
6-9 MONTHS
730 K USD 4
9-12 MONTHS
1.35 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
Freshworks: Tremendous Value That Shouldn't Be Ignored Freshworks presents a compelling "growth at a reasonable price" opportunity, with a 4.0x EV/FY25 revenue multiple, well below many peers. Despite a volatile macro environment, Freshworks reported a Q1 revenue growth of 19% y/y, beating Wall Street expectations and showcasing strong enterprise client acquisition. The company's profitability surged 10 points y/y with pro forma operating margins at 23.6%, driven by reduced sales and marketing expenses, placing Freshworks in the "Rule of 40" category. seekingalpha.com - 2 weeks ago
Why AI Stock Freshworks Trounced the Market Today Next-generation business software developer Freshworks (FRSH 3.42%) was a winner with investors on Wednesday. Following its latest quarterly earnings release, market players were encouraged enough to pile into the stock, pushing it to an over 3% price gain across the trading session. fool.com - 2 weeks ago
Freshworks Inc. (FRSH) Q1 2025 Earnings Call Transcript Freshworks Inc. (NASDAQ:FRSH ) Q1 2025 Earnings Conference Call April 29, 2025 5:00 PM ET Company Participants Joon Huh - Head of Investor Relations Dennis Woodside - President & Chief Executive Officer Tyler Sloat - Chief Operating Officer & Chief Financial Officer Conference Call Participants Rob Oliver - Baird Elizabeth Porter - Morgan Stanley Scott Berg - Needham & Company Pinjalim Bora - JPMorgan Alex Zukin - Wolfe Research Brent Thill - Jefferies David Haynes - Canaccord Genuity Patrick Walravens - Citizens JMP Brent Bracelin - Piper Sandler Operator Welcome to Freshworks First Quarter 2025 Earnings Conference Call. At this time participants are in a listen-only mode. seekingalpha.com - 2 weeks ago
Freshworks Inc. (FRSH) Q1 Earnings and Revenues Top Estimates Freshworks Inc. (FRSH) came out with quarterly earnings of $0.18 per share, beating the Zacks Consensus Estimate of $0.13 per share. This compares to earnings of $0.10 per share a year ago. zacks.com - 2 weeks ago
Freshworks lifts annual revenue, profit forecast on steady demand for AI software Freshworks raised its annual revenue and profit forecast above Wall Street expectations following upbeat quarterly results on Tuesday, fueled by growing demand for its AI-driven software services. reuters.com - 2 weeks ago
Freshworks Reports First Quarter 2025 Results SAN MATEO, Calif., April 29, 2025 (GLOBE NEWSWIRE) -- Freshworks Inc. (Nasdaq: FRSH), the provider of people-first AI service software, today announced financial results for its first quarter ended March 31, 2025. globenewswire.com - 2 weeks ago
Climb Channel Solutions Recognizes Freshworks as Strategic Partner of the Year at 2025 Climb Partner Conference EATONTOWN, N.J., April 09, 2025 (GLOBE NEWSWIRE) -- Climb Channel Solutions, an international specialty technology distributor and wholly owned subsidiary of Climb Global Solutions, Inc. (NASDAQ: CLMB) proudly honored Freshworks with the Strategic Partner of the Year award during its 2025 Climb Partner Conference in Miami, Florida. This award underscores the extraordinary success of the Climb–Freshworks partnership. The Strategic Partner of the Year award acknowledges joint commitment to growth, enablement, and driving value through the channel. globenewswire.com - 1 month ago
Freshworks to Announce First Quarter 2025 Financial Results on April 29, 2025 SAN MATEO, Calif., April 03, 2025 (GLOBE NEWSWIRE) -- Freshworks Inc. (NASDAQ: FRSH) will announce its financial results for the first quarter ended March 31, 2025 following the close of market on Tuesday, April 29, 2025. Freshworks will host a live audio webcast beginning at 2:00 p.m Pacific Time / 5:00 p.m. Eastern Time that same day to discuss the company's financial results and business highlights. globenewswire.com - 1 month ago
Freshworks Launches New Partner Program with Expanded Reseller and Services Offerings Uncomplicated service software, flexible engagement models, and a new services delivery program help Freshworks partners accelerate time to value Uncomplicated service software, flexible engagement models, and a new services delivery program help Freshworks partners accelerate time to value globenewswire.com - 1 month ago
Freshworks: Disrupting The SaaS Universe With Simplicity Freshworks trades at a steep discount relative to its peers despite its growing revenues, free cash flow, and strong balance sheet. The features of Freshworks' offerings are helping it gain market share, a potential boon for ARR and NRR in 2025 considering its ability to upsell and cross-sell its solutions. An optimistic mid-market outlook in 2025 could see Freshworks exceed management's guidance for revenue and free cash flow. seekingalpha.com - 1 month ago
Down -18.8% in 4 Weeks, Here's Why Freshworks (FRSH) Looks Ripe for a Turnaround (Revised) Freshworks (FRSH) has become technically an oversold stock now, which implies exhaustion of the heavy selling pressure on it. This, combined with strong agreement among Wall Street analysts in revising earnings estimates higher, indicates a potential trend reversal for the stock in the near term. zacks.com - 2 months ago
Freshworks Rises 41% in 6 Months: Is the Stock Still Worth Buying? FRSH is rapidly expanding its market share on the back of its extensive offerings built on a unified platform, reducing costs for organizations adopting them. zacks.com - 2 months ago
8. Profile Summary

Freshworks Inc. FRSH

image
COUNTRY US
INDUSTRY Software - Application
MARKET CAP $ 4.18 B
Dividend Yield 0.00%
Description Freshworks Inc., a software development company, provides modern software-as-a-service products worldwide. Freshworks Inc. was formerly known as Freshdesk Inc. and changed its name to Freshworks Inc. in June 2017. The company was incorporated in 2010 and is headquartered in San Mateo, California.
Contact 2950 South Delaware Street, San Mateo, CA, 94403 https://www.freshworks.com
IPO Date Sept. 22, 2021
Employees 4400
Officers Mr. Murali Swaminathan Chief Technology Officer Mr. Rathna Girish Mathrubootham Co-Founder & Executive Chairman Mr. Tyler R. Sloat CPA Chief Financial Officer & Chief Operating Officer Ms. Pamela A. Sergeeff Esq. Chief Legal Officer, General Counsel & Corporate Secretary Mr. Jason Loomis Chief Information Security Officer Ms. Philippa Lawrence Chief Accounting Officer Mr. Joon Huh Senior Vice President of Finance, Investor Relations & Treasury Ms. Johanna Jackman Chief People Officer Ms. Mika Yamamoto Chief Customer & Marketing Officer Mr. Dennis M. Woodside J.D. Chief Executive Officer, President & Director