stockrow
Saturday 7 November 2026
Export SMWB’s income statement to Excel — free account
Similarweb Ltd.
SMWB Technology Software Application
Similarweb Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $282.6 million, up 13.1% from fiscal 2024.
- Revenue
- +8.76%
- EPS
- +71.4%
- Free cash flow
- +217.4%
Quarter to June 2026, against a year earlier
8.26
0.15
−1.78%
Follow SMWB
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | 52 | 71 | 93 | 138 | 193 | 218 | 250 | 283 | 296 | +27.5% | 317 | 351 | 395 | +11.8% | |
| Gross margin, % | — | — | 54.27 | 70.94 | 77.09 | 76.94 | 72.43 | 78.40 | 78.07 | 79.55 | 79.83 | +25.3 pt | ||||||
| EBT | — | — | (33) | (17) | (21) | (68) | (83) | (28) | (10) | (29) | (17) | (2.1%) | ||||||
| EBT margin, % | — | — | (64.67) | (24.44) | (22.84) | (49.39) | (43.03) | (12.78) | (3.81) | (10.18) | (5.90) | +54.5 pt | ||||||
| Net income | — | 0 | (34) | (18) | (22) | (69) | (84) | (29) | (11) | (33) | (22) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | 3.33 | 5.26 | 6.47 | 2.59 | 2.55 | 2.80 | 3.09 | 3.33 | 3.36 | 0.0% | |||||
| Earnings | — | — | (2.18) | (1.32) | (1.52) | (1.30) | (1.10) | (0.38) | (0.14) | (0.39) | (0.25) | (21.8%) | ||||||
| Cash flow | — | — | 0.00 | (0.72) | (0.26) | (0.52) | (0.61) | (0.04) | 0.37 | 0.17 | 0.18 | n/m | ||||||
| Capex | — | — | 0.00 | (0.13) | (0.08) | (0.06) | (0.41) | (0.04) | (0.03) | (0.02) | (0.07) | n/m | ||||||
| Free cash flow | — | — | 0.00 | (0.86) | (0.34) | (0.58) | (1.02) | (0.08) | 0.34 | 0.15 | 0.12 | n/m | ||||||
| Book value | — | — | 0.00 | (9.62) | (10.04) | 1.60 | 0.29 | 0.20 | 0.34 | 0.28 | 0.26 | n/m | ||||||
| Shares, m | — | — | 15 | 13 | 14 | 53 | 76 | 78 | 81 | 85 | 86 | +27.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | 3.31 | 3.31 | 3.31 | 6.92 | 2.52 | 1.88 | 4.58 | 2.25 | 2.46 | 3.5 | ||||||
| P/B | — | — | 0.00 | 0.00 | 0.00 | 11.22 | 22.21 | 26.31 | 41.64 | 27.23 | 31.89 | 16.1 | ||||||
| EV/Sales | — | — | 3.01 | 3.01 | 3.01 | 6.12 | 2.20 | 1.62 | 4.39 | 2.06 | 2.27 | 3.2 | ||||||
| EV/FCF | — | — | (105.52) | (105.52) | (105.52) | (27.22) | (5.50) | (38.46) | 46.24 | 62.86 | 64.96 | (34.8) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | (10) | (4) | (28) | (46) | (3) | 30 | 15 | 16 | n/m | |||||
| Capex | — | — | — | (2) | (1) | (3) | (31) | (3) | (3) | (2) | (6) | (1.5%) | ||||||
| Free cash flow | — | — | — | (11) | (5) | (31) | (77) | (6) | 27 | 13 | 10 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | (42) | (20) | 54 | (39) | (38) | (36) | (46) | (52) | +1.4% | |||||
| Net debt | — | — | — | 8 | (29) | (140) | (63) | (57) | (74) | (79) | (80) | n/m | ||||||
| Shareholders’ equity | — | — | — | (129) | (145) | 85 | 22 | 16 | 28 | 23 | 23 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | 0.00 | (77.05) | (30.51) | (41.73) | (35.37) | (12.11) | (4.75) | (13.07) | (8.26) | (13.1) pt | |||||
| ROIC | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | 0.00 | 12.91 | 16.64 | 229.37 | (156.57) | (156.66) | (53.22) | (129.58) | (94.02) | (129.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 691 | 926 | 1,017 | 899 | 1,085 | 1,000 | — | +7.7% | |||||
| Revenue/emp, $m | — | — | 0.00 | 0.00 | 0.14 | 0.15 | 0.19 | 0.24 | 0.23 | 0.28 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Similarweb Ltd. vs peers in Software Application (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| DSP Viant Technology Inc. | $841.2M | 25.3× | 62.4× | +33.91% (above 0%: growing) | n/m | +38.79% (above 0%: growing) | 100.00% | (3.69%) | Compare |
| PAR PAR Technology Corporation | $793.3M | — (loss-making) | — (loss-making) | +15.04% (above 0%: growing) | n/m | +300.71% (above 0%: growing) | 43.81% | (3.99%) | Compare |
| PUBM PubMatic, Inc. | $764.3M | — (loss-making) | — (loss-making) | +10.55% (above 0%: growing) | n/m | +47.47% (above 0%: growing) | 67.07% | 0.74% | Compare |
| MITK Mitek Systems, Inc. | $763.9M | 34.4× | 39.4× | +18.17% (above 0%: growing) | +280.00% (above 0%: growing) | +19.18% (above 0%: growing) | 84.86% | 21.36% | Compare |
| DCBO Docebo Inc. | $758.5M | 24.7× | 36.8× | +13.04% (above 0%: growing) | −10.00% (below 0%: shrinking) | −154.48% (below 0%: shrinking) | 79.44% | 3.76% | Compare |
| SMWB Similarweb Ltd. | $736.7M | — (loss-making) | — (loss-making) | +8.76% (above 0%: growing) | n/m | +217.42% (above 0%: growing) | 80.73% | 0.96% | |
| YALA Truth Social God Bless America ETF | $705.3M | 6.2× | 7.0× | −2.31% (below 0%: shrinking) | −12.50% (below 0%: shrinking) | +9,191.70% (above 0%: growing) | 67.55% | 23.49% | Compare |
| VTEX VTEX | $677.8M | 23.2× | 19.9× | +9.52% (above 0%: growing) | +200.00% (above 0%: growing) | +79.12% (above 0%: growing) | 80.31% | 15.00% | Compare |
| SPT Sprout Social, Inc. | $654.1M | — (loss-making) | — (loss-making) | +8.27% (above 0%: growing) | n/m | +20.36% (above 0%: growing) | 76.56% | (5.52%) | Compare |
| Median of peers | $761.2M | 24.7× | 36.8× | +11.80% | +95.00% | +43.13% | 78.00% | 2.25% |