Company Valuation: Digimarc Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 653.6 366.2 730.9 801.7 142.1 149.3 -
Change - -43.97% 99.62% 9.68% -82.27% 5.05% -
Enterprise Value (EV) 653.6 366.2 730.9 801.7 142.1 149.3 149.3
Change - -43.97% 99.62% 9.68% -82.27% 5.05% 0%
P/E -18.7x -5.93x -16x -20.5x -4.4x -4.21x -5.12x
PBR - - - - - - -
PEG - -0.1x 0.6x 1.1x 0.2x -0.66x 0.3x
Capitalization / Revenue 24.6x 12.1x 21x 20.9x 4.19x 5.39x 5.09x
EV / Revenue 0x 0x 0x 0x 0x 5.39x 5.09x
EV / EBITDA - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -4.26x -5.01x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -2.11 -3.12 -2.26 -1.83 -1.49 -1.585 -1.305
Distribution rate - - - - - - -
Net sales 1 26.52 30.2 34.85 38.42 33.91 27.68 29.33
EBITDA - - - - - - -
EBIT 1 -39.87 -61.81 -48.21 -41.31 -33.16 -35.08 -29.8
Net income 1 -34.76 -59.8 -45.96 -39.01 -32.31 -35.33 -29.46
Net Debt - - - - - - -
Reference price 2 39.480 18.490 36.120 37.450 6.560 6.680 6.680
Nbr of stocks (in thousands) 16,554 19,803 20,236 21,407 21,666 22,351 -
Announcement Date 02/03/22 01/03/23 28/02/24 26/02/25 11/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.21x - - - 149M
26.83x9.91x16.18x0.73% 3,928B
119.93x52.98x86.28x-.--% 447B
19.3x5.59x9.74x1.56% 389B
216.99x19.31x56.52x-.--% 280B
28.38x5.66x17.83x1.34% 259B
2273.9x37.98x124.23x-.--% 233B
90.05x8.93x23.9x-.--% 147B
54.82x14.71x38.75x-.--% 124B
13.44x3.57x7.47x-.--% 95.43B
Average 283.94x 17.63x 42.32x 0.4% 590.25B
Weighted average by Cap. 133.24x 14.23x 27.85x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Digimarc Corporation

Historical PBR trend

Valuation ratios - PBR - Digimarc Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Digimarc Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Digimarc Corporation

  1. Stock Market
  2. Stocks
  3. DMRC Stock
  4. Valuation Digimarc Corporation