Company Valuation: Digimarc Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 653.6 366.2 730.9 801.7 142.1 113.8 -
Change - -43.97% 99.62% 9.68% -82.27% -19.95% -
Enterprise Value (EV) 653.6 366.2 730.9 801.7 142.1 113.8 113.8
Change - -43.97% 99.62% 9.68% -82.27% -19.95% 0%
P/E -18.7x -5.93x -16x -20.5x -4.4x -3.21x -3.9x
PBR - - - - - - -
PEG - -0.1x 0.6x 1.1x 0.2x -0.5x 0.2x
Capitalization / Revenue 24.6x 12.1x 21x 20.9x 4.19x 4.11x 3.88x
EV / Revenue 0x 0x 0x 0x 0x 4.11x 3.88x
EV / EBITDA - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -3.24x -3.82x
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 5.090 5.090
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.($)
-3.21x - - - 114M
25.47x9.41x15.38x0.79% 3,725B
119.97x52.27x84.83x-.--% 440B
437.78x18.68x73.82x-.--% 87.99B
61.36x12.96x27.33x-.--% 81.21B
101.17x8.62x21.84x-.--% 77.01B
34.63x1.68x13.43x-.--% 62.87B
197.75x6.31x24.41x-.--% 49.53B
113.94x4.5x21.87x-.--% 39.25B
30.97x6.44x30.91x-.--% 40.86B
Average 111.98x 13.43x 34.87x 0.09% 460.35B
Weighted average by Cap. 47.06x 13.52x 23.71x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. DMRC Stock
  4. Valuation Digimarc Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!