Friday 6 November 2026 Export FROG’s income statement to Excel — free account

JFrog Ltd.

JFrog Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $531.8 million, up 24.1% from fiscal 2024.

Revenue: +28.7%
EPS: +84.2%
Free cash flow: +51.6%

Quarter to June 2026, against a year earlier

99.45 24.83 +33.28%

Follow FROG

Alert me

Market cap: $9.2B
P/E: 0.0×
Fwd P/E: −261×
Dividend yield: —
F-score: 6/9
Altman Z: 9.73
Beneish M: −3.06
Dividend safety: n/a

Overview Business Profile Earnings & Analysis Segments Valuation Filings

JFrog Ltd. (FROG) valuation and DCF model

What the price implies · reverse DCF

At $99.45 the price implies more than 60% a year of growth for ten years.

The industry’s median company is priced for 15.8%.

The headline discounts the last twelve months’ free cash flow after share-based pay at 9.0% for ten years and grows it 2.5% a year after that, the same for every company, so the figure compares across the market (how a reverse DCF works).

The other way round · DCF

Its base case: 5.0% a year for five years, then 3.0%; $8.24; 91.7% below today’s price

Both are growth in free cash flow after share-based pay, discounted at 9.0%, with 2.5% a year after year ten.

Base case on its own ten-year record JFrog Ltd.’s own growth, carried forward

Its assumptions

Powerpack lets you start from a scenario and type over any of them.

1 · Cash flow to equity

Free cash flow (TTM, $ billions)the four quarters to June 2026, from the 10-Q and 10-K filings, before share-based pay

Subtract share-based pay ($0.16 billion)

Growth, yrs 1–5 (%)

Growth, yrs 6–10 (%)

Yearly growth in cash flow. It usually slows as the company matures.

2 · Rates

Cost of equity (%)

Terminal growth (%)

Cost of equity is the yearly return shareholders require, typically 8–11%. Terminal growth is growth forever after year 10, usually near long-run inflation, 2–3%.

3 · Per share

Shares (billions)

Current price ($)

Diluted shares outstanding. Net debt, under Advanced inputs, is taken off before dividing.

Advanced inputs

Free cash flow Revenue and margin

Value per share Expected return

Use the analysts’ consensus for years 1–3 (15.0%, 23.1%, 27.6%)

How the model ends

Net debt ($ billions)negative is net cash

Dilution a year (%)new shares the cash flow does not pay for

Margin of safety (%)

Against JFrog Ltd.’s own cost of capital: risk-free 4.3% + beta 1.30 × equity premium 4.5% = 10.2% cost of equity; weighted, 10.2%.

Use 10.2%

Equity value $979.60m ▼ below market cap $11.82b

Base case value per share $8.24 equity value ÷ 118.86m shares

Current price $99.45 market price per share

Below today’s price 91.7% downside at the base case’s assumptions

How we got there$69.44m 10 years of cash to equity+$85.68m terminal value+$824.49m net cash=$979.60m equity value÷118.86m shares=$8.24 per share

Valuation against its own history

Today’s multiple against its 5- and 10-year averages and the industry median (Software Application).

Multiple	Current	5Y avg	10Y avg	vs 10Y avg	Industry median	vs industry
P/FCF	53.72×	62.62×	93.00×	42% below	17.17×	213% above
P/B	9.47×	6.08×	5.73×	65% above	2.60×	264% above
EV/Sales	13.79×	9.40×	11.11×	24% above	2.89×	377% above

P/FCF P/B EV/Sales

FROG trades at 53.72× P/FCF, against a 10-year average of 93.00× (range 30.01×–146.20×). That is cheaper than 63% of the last 8 year-end readings; re-rating to the average implies $172.16 per share.

Every growth rate on this page is the business’s — its cash flow, FFO or dividend — never its share price’s. A discounted-cash-flow model is only as good as its assumptions. Figures from the 10-K and 10-Q filings. Not investment advice.