Back to rankings

Cellebrite DI Ltd. (CLBT)

Undervalued
TechnologySoftware - InfrastructureIsrael

Fundamental

66

Price

$11.26

Market Cap

$2.83B

Part 1 · What the company is worth

Overview

Cellebrite DI Ltd. is an Israeli software company that sells digital investigation tools to law enforcement, prosecutors, defence and intelligence agencies, and to a smaller extent to corporate and private-sector investigators. Its products let an authorised investigator lawfully access a locked mobile phone, computer, cloud account or other digital source, extract the data, then review, analyse and share it in a form that can be used as evidence. The portfolio spans device access and extraction, analytics that connect evidence across many devices in one case, and case-management software that lets an agency share findings with prosecutors; it is complemented by lab-based advanced access services, training and certification. In fiscal 2025 the company reported total revenue of $475.7 million, and the filing states that more than 90% of revenue in 2023, 2024 and 2025 came from public-sector customers.

How it makes money

Cellebrite sells mostly through annual and multi-year subscription agreements rather than one-off licences. The filing splits revenue into four lines. Subscription services — cloud and hosted software billed over the term — were $330.8 million in fiscal 2025 and are recognised over the life of the subscription. Term licences — on-premise subscription licences — were $96.2 million and are recognised immediately at the point of sale. Together these two lines make up what the company calls subscription revenue, $427.0 million in 2025, up 21% on 2024. Professional services (advanced access work performed in Cellebrite's own labs, training and consulting) were $30.9 million, and other non-recurring revenue, which includes hardware, was $17.8 million. Two consequences matter for a reader: the company itself notes that a subscription model makes it hard to grow reported revenue quickly, because new business is spread across the contract term; and the upfront recognition of term licences can make individual quarters lumpy even when the underlying contract base is stable.

Competitive moat

Patents and licences · Narrow

The difficult, repeatable thing Cellebrite does is re-engineer lawful access to devices whose makers keep hardening encryption and locking down operating systems. That is a research capability — proprietary methods, a large accumulated body of device and app knowledge, and the staff who maintain it — that very few firms can fund and sustain year after year. Around it sit softer but real frictions: evidence produced by the tool has to stand up in court, examiners are trained and certified on it, and the software is embedded in agency workflows and government purchasing vehicles, so switching is disruptive rather than merely inconvenient. The advantage is narrow rather than wide because competitors exist in the same niche, and because a phone maker closing a method can erase part of the capability at any time — the filing itself lists keeping pace with technological change and intense competition among its principal risks.

What drives demand

Defensive

Demand is driven by the volume of digital evidence in ordinary casework rather than by the economic cycle: crimes are investigated, and phones and cloud accounts are part of nearly every case, whether the economy is expanding or contracting. Police, prosecution and intelligence budgets are among the last public expenses to be cut, which makes the underlying demand defensive. The qualification is timing rather than direction: the company's own risk factors point to government budgeting cycles, appropriations uncertainty, spending reductions and long sales cycles for larger transactions, so orders can slip between quarters or years even when the need has not changed.

Key risks

  • Dependence on government and law-enforcement buyers — The company states that its business depends materially on the purchase, acceptance and use of its solutions by law enforcement and government agencies, and that more than 90% of revenue in 2023, 2024 and 2025 came from public-sector customers. Government contracts bring budgeting cycles, appropriations uncertainty, termination rights and the risk of spending reductions.
  • Keeping pace with technological change — Cellebrite lists its ability to keep pace with technological advances and evolving industry standards as a principal risk. Its access capabilities must be rebuilt continuously as device manufacturers and operating-system vendors change their security.
  • Renewal of subscriptions — Because the business is sold on annual and multi-year subscriptions, the filing identifies dependence on customers renewing those subscriptions as a specific risk; revenue is not secured beyond the contract term.
  • Errors, defects or bugs in the solutions — The company flags real or perceived errors, failures, defects or bugs in its digital investigation solutions as a risk. Output used as evidence is held to a higher standard than ordinary software output, so a defect can carry legal as well as commercial consequences.
  • Misuse of the solutions and reputational harm — Among its risk factors the company includes misuse of its solutions by customers and the negative publicity and reputational harm that can follow. Tools designed for lawful investigation can be deployed in ways that draw public and regulatory scrutiny.
  • Competition and consolidation — The filing lists intense competition and market consolidation among its risks, alongside dependence on technology licensed from third parties and on retaining sales and marketing personnel.
  • Artificial intelligence and currency exposure — The company names risks tied to implementing artificial intelligence in its products, and foreign-currency exposure: the filing notes that a substantial share of its expenses — around 32% — is denominated in Israeli shekels while revenue is largely in dollars. Geopolitical instability affecting its Israeli operations is also disclosed.

Customer concentration

The filing does not disclose a combined share for a set number of largest customers, so no figure is given here. What it does disclose is concentration by customer type: public-sector customers were more than 90% of revenue in 2023, 2024 and 2025, and U.S. federal government customers alone were approximately 16% of 2025 revenue. The practical reading is that the risk is not one large account walking away but a whole class of buyer — government agencies, and in particular the U.S. federal budget — moving together.

The case for

Buyers argue that the amount of digital evidence per case keeps rising while agencies remain short of examiners, so the work Cellebrite automates is needed regardless of the economic cycle. They point to a revenue base that is now overwhelmingly subscription — $427.0 million of the $475.7 million reported for 2025, growing 21% — sold to public agencies that renew rather than shop around, and to the long shift of the installed base from one-off tools and hardware towards recurring software. They also argue that the company is widening from device access into analysis, case management and cloud and endpoint data, which raises the value of each agency relationship, and that the underlying research capability is very hard for a new entrant to replicate.

The case against

Sellers fear that a company taking more than 90% of its revenue from public agencies has no second leg to stand on when budgets tighten: the filing itself lists government budgeting cycles, appropriations uncertainty, termination rights and spending reductions, and U.S. federal customers alone were about 16% of 2025 revenue. They fear the technology side is a permanent arms race the company can lose — device makers keep hardening encryption, and the filing names keeping pace with technological change as a principal risk. They also point to the reputational and regulatory exposure the company discloses around customer misuse of its tools, to competition and consolidation in a narrow niche, and to the mechanics of the accounts: term licences recognised upfront can flatter or depress a quarter, and roughly 32% of expenses sit in shekels against dollar revenue, on top of the geopolitical risk of concentrating operations in Israel.

Generated on September 18, 2026 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Generated on September 18, 2026 with claude-haiku-4-5 — shared with all users

Magnet Forensics Inc. (merged with Grayshift, owned by Thoma Bravo)Not tracked

Sells the AXIOM investigation platform and the GrayKey mobile extraction tool to the same police forces, prosecutors and government agencies that buy Cellebrite's UFED and Inseyets.

Micro Systemation AB (MSAB)Not tracked

Its XRY extraction and XAMN analysis products cover the same mobile-forensics workflow for law enforcement in over 100 countries, and it bids for the same public-sector contracts.

Oxygen Forensics, Inc.Not tracked

Oxygen Forensic Detective extracts and analyses data from phones, cloud accounts and drones for the same investigative agencies, and is often the cheaper alternative in the same tenders.

Exterro, Inc.Not tracked

Through the former AccessData line (FTK) it sells digital forensics and e-discovery software to law enforcement and corporate investigation teams, the same buyers Cellebrite targets with its enterprise offering.

OpenText CorporationOTEX

Its EnCase Forensic and Endpoint Investigator products compete for the computer- and enterprise-side budget of the same police and corporate investigation units.

Nuix LimitedNXL

Nuix Neo processes and analyses seized digital evidence for police, regulators and corporate investigators, overlapping with Cellebrite's review and analytics tier rather than with device extraction.

Balance Sheet & Liquidity

Revenue

$514M

Trailing 12 months (through 6/30/2026)

Net Income

$59M

Trailing 12 months (through 6/30/2026)

Free Cash Flow

$125M

Total Equity

$539M

Total Liabilities

$23M

Current Ratio

1.62

Interest Coverage

-

Debt/EBITDA

0.30

Earnings Per Share

Revenue & Net Income

Free Cash Flow

Income Breakdown

Historical statement

Margins over time

Debt over time

How heavy the debt is

Growth grid

Growth — Revenue

Fair Value Estimation

General caseUndervalued

Fair Value

$19.86

Current Price

$11.26

Margin of Safety

+43.3%

Fair Value Range

$12.91 - $26.81

Spread across the valuation methods used, not a statistically calibrated confidence interval.

Estimation Methods

Analyst price target:$15.36
Discounted cash flow (DCF):$35.26
Earnings multiple (P/E):$4.30
Graham growth formula:$11.84
Earnings power value (EPV):$1.68
Justified P/B:$2.32
Dividend discount (Gordon):Not enough data to compute it
P/FFO, funds from operations:Not enough data to compute it
Mid-cycle earnings:Not enough data to compute it
Revenue multiple:$10.38
Analyst Consensus:Strong Buy (14B / 1H / 0S)
Last Earnings Surprise:-2.57%

Valuation Metrics

P/E Ratio

48.96

ROE

12.4%

P/B Ratio

5.25

P/FCF

22.65

Gross Margin

83.0%

ROIC

3.8%

Profitability Radar

Value Creation (Economic Moat)

ROIC

3.8%

WACC

10.3%

ROIC − WACC

-6.5 pp

ROIC is below the cost of capital — the company is destroying value for every dollar invested.

Fundamental Analysis Criteria

Passed (13)

  • Gross Margin 83.0%
  • P/FCF 22.65
  • Debt/Equity ratio
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • ROE 11.9%
  • Revenue Growth 5Y 19.5%
  • Analyst Consensus 93% Buy
  • Earnings Surprise avg 6.8%
  • PEG Ratio 0.82
  • Earnings Quality (OCF/NI) 2.01
  • Net Margin Trend 16.5% vs -70.5%

Failed (6)

  • Price CAGR 1.48%
  • ROIC 3.8%
  • P/B Ratio 5.25
  • CapEx intensity
  • DCF valuation (Overvalued)
  • Piotroski F-Score 2/9

Unavailable (8)

  • EPS data insufficient
  • Dividend Payout NaN%
  • Operating Margin NaN%
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Price below Graham Number
  • Share Dilution (missing shares data)

Piotroski F-Score

2/9

Serious financial concerns

score
criteria

Earnings Quality

2.01

High quality: earnings backed by cash

Share Dilution

-

Buying back shares. Shareholder friendly

Institutional Holdings

No institutional filings reported for this company.

Governance

Executive Team

NameTitleAge
Mr. David BarterChief Financial Officer53
Mr. Thomas E. HoganAdvisor66
Mr. Marcus JewellGlobal Chief Revenue Officer52
Mr. Shiven RamjiCEO & Director-
Mr. Christopher WadeChief Technology Officer41
Ms. Sigalit ShavitChief Information Officer57
Andrew KramerVP of Investor Relations & Treasury-
Ms. Holly B. Windham Esq., J.D.General Counsel & Chief Compliance Officer58
Mr. David Nicholas GeeChief Marketing Officer58
Ms. Zohar Tadmor-EilatChief People Officer53

Part 2 · The price and when to enter

This part won't tell you whether the company is worth owning: it helps you choose when to buy it, once the fundamentals have convinced you. Inside: technical analysis, potential, historical drawdowns, gamma exposure.

Latest News

Recent headlines for CLBT, sourced from Markets Gazette.

No recent news for CLBT.