Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Semrush Holdings
SEMR
Semrush Holdings
Rising Algorithm Risks Will Dampen Revenue While Recovery Emerges
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
09 May 25
Updated
16 Aug 25
2
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$9.00
16.3% undervalued
intrinsic discount
16 Aug
US$7.53
Loading
1Y
-45.3%
7D
5.8%
Author's Valuation
US$9.0
16.3% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$9.0
16.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-33m
634m
2019
2021
2023
2025
2027
2028
Revenue US$634.1m
Earnings US$79.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.45%
Software revenue growth rate
1.54%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.46%
Calculation
US$79.70m
Earnings '28
x
22.33x
PE Ratio '28
=
US$1.78b
Market Cap '28
US$1.78b
Market Cap '28
/
155.72m
No. shares '28
=
US$11.43
Share Price '28
US$11.43
Share Price '28
Discounted to 2025 @ 8.46% p.a.
=
US$8.96
Fair Value '25
