Previous Close | $14.93 |
Intrinsic Value | $8.62 |
Upside potential | -42% |
Data is not available at this time.
DoubleVerify Holdings, Inc. operates in the digital advertising verification and analytics industry, providing solutions that ensure ad transparency, brand safety, and performance optimization for advertisers and publishers. The company’s core revenue model is driven by SaaS-based verification tools that analyze ad placements, viewability, and fraud detection across digital platforms. Its technology integrates with programmatic ad exchanges, social media, and connected TV, offering real-time insights to enhance campaign effectiveness. DoubleVerify holds a strong market position as a trusted third-party verification provider, serving Fortune 500 brands and global agencies. The company differentiates itself through proprietary AI-driven analytics and independent measurement, which are critical in an era of increasing ad fraud and privacy regulations. Its expansion into emerging channels like CTV and retail media underscores its adaptability to evolving digital advertising trends. With a focus on transparency and accountability, DoubleVerify is well-positioned to capitalize on growing demand for ad verification in a fragmented media landscape.
DoubleVerify reported revenue of $656.8 million for FY 2024, reflecting robust demand for its verification services. Net income stood at $56.2 million, with diluted EPS of $0.32, indicating healthy profitability. Operating cash flow of $159.7 million highlights strong cash generation, while capital expenditures of $27.1 million suggest disciplined reinvestment in technology and infrastructure. The company’s efficient operations are evident in its ability to scale revenue while maintaining profitability.
The company demonstrates solid earnings power, driven by high-margin SaaS revenue and recurring client engagements. Its capital efficiency is underscored by a strong operating cash flow conversion rate, which supports reinvestment in R&D and strategic initiatives. With minimal debt relative to cash reserves, DoubleVerify maintains flexibility to pursue growth opportunities without compromising financial stability.
DoubleVerify’s balance sheet remains robust, with $292.8 million in cash and equivalents and total debt of $91.7 million, yielding a net cash position. This liquidity provides a cushion for operational needs and potential acquisitions. The company’s low leverage and strong cash flow generation indicate a sound financial structure, reducing risk for investors.
DoubleVerify has exhibited consistent revenue growth, fueled by increasing adoption of digital ad verification tools. The company does not currently pay dividends, opting instead to reinvest cash flows into growth initiatives such as product innovation and market expansion. Its focus on high-growth segments like CTV and retail media positions it well for sustained top-line expansion.
The market values DoubleVerify based on its growth trajectory and leadership in ad verification. Trading multiples reflect expectations for continued revenue expansion and margin improvement as the company scales. Investor sentiment is likely tied to its ability to maintain competitive differentiation in a rapidly evolving digital advertising ecosystem.
DoubleVerify’s strategic advantages include its independent verification status, advanced AI-driven analytics, and strong client relationships. The outlook remains positive, with tailwinds from increasing digital ad spend and regulatory scrutiny driving demand for transparency. Challenges include competition and technological disruption, but the company’s focus on innovation and scalability should support long-term growth.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |