COMP <GO>
FVRR vs RPAY // EV/EBITDA & P/E VALUATION
Fiverr International Ltd. no par value (NYSE) VS. Repay Holdings Corporation (Class A) (NASDAQ) • 15-METRIC TALLY: FVRR 7
— RPAY 2
■ METRIC PARITY
LAST: $8.39 (-7.29%) • MKT CAP: $325.4M
valuation
—
LAST: $4.58 (+3.62%) • MKT CAP: $397.2M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (FVRR VS. RPAY)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | FVRR | RPAY | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 81.60% | 75.00% | +6.60 | FVRR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -0.30% | -31.00% | +30.70 | FVRR | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 22.87% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -0.30% | -60.00% | +59.70 | FVRR | /operating-margins <GO> |
| Net Profit Margin | 4.90% | -60.00% | +64.90 | FVRR | /net-margins <GO> |
| Revenue Growth (YoY) | 10.10% | -1.20% | +11.30 | FVRR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.97 | 0.20 | +0.77 | FVRR | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 5/9 | +3.00 | FVRR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 56.9 | 61.2 | -4.30 | RPAY | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 14.4x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $325.4M | $397.2M | -$71.8M | RPAY | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | FVRR REV | RPAY REV | FVRR GROSS % | RPAY GROSS % | FVRR FCF | RPAY FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $430.9M | $309.3M | 81.6% | 75.0% | $103.9M | $90.8M |
| FY 2024 | $391.5M | $313.0M | 82.0% | 77.1% | $81.8M | $149.1M |
| FY 2023 | $361.4M | $296.6M | — | — | $83.2M | $103.6M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
FVRR // BETA —
RPAY // BETA —