Company Valuation: Dolby Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,375 6,589 7,494 7,231 6,938 4,711 - -
Change - -29.72% 13.74% -3.51% -4.05% -32.1% - -
Enterprise Value (EV) 8,103 5,772 7,494 7,231 6,938 4,711 4,711 4,711
Change - -28.77% 29.85% -3.51% -4.05% -32.1% 0% 0%
P/E 31.1x 37.3x 38.2x 28.2x 27.6x 15.3x 14.1x 13.7x
PBR 3.6x 2.88x - - 2.65x 1.77x - -
PEG - -1x 2.9x 0.9x -10.61x 0.6x 1.58x 4.85x
Capitalization / Revenue 7.32x 5.26x 5.77x 5.68x 5.14x 3.35x 3.22x 3.05x
EV / Revenue 0x 0x 0x 0x 0x 3.35x 3.22x 3.05x
EV / EBITDA 0x 0x 0x 0x 0x 8.75x 8.26x 7.62x
EV / EBIT 0x 0x 0x 0x 0x 16.1x 13.8x 11.8x
EV / FCF 0x 0x 0x 0x 0x 13.8x 9.45x 8.71x
FCF Yield 4.2% 4.11% 4.49% 4.11% 6.28% 7.23% 10.6% 11.5%
Dividend per Share 2 0.91 1.02 1.11 - 1.32 - - -
Rate of return 0.98% 1.51% 1.42% - 1.82% - - -
EPS 2 2.97 1.81 2.05 2.69 2.62 3.25 3.54 3.64
Distribution rate 30.6% 56.4% 54.1% - 50.4% - - -
Net sales 1 1,281 1,254 1,300 1,274 1,349 1,406 1,464 1,546
EBITDA 1 550.2 420.6 463.9 460.1 496.3 538.6 570.4 618.1
EBIT 1 344.4 206.6 215.8 258.3 265 293.4 342.2 398.6
Net income 1 310.2 184.1 200.7 261.8 255 258.7 296.4 347.5
Net Debt -1,272 -817.6 - - - - - -
Reference price 2 92.47 67.46 78.36 75.84 72.39 49.80 49.80 49.80
Nbr of stocks (in thousands) 101,387 97,677 95,641 95,348 95,844 94,598 - -
Announcement Date 16/11/21 17/11/22 16/11/23 19/11/24 18/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.42x - - - 4.71B
-343.65x6.47x24.16x-.--% 22.52B
157.35x0.89x11.3x-.--% 7.42B
61.79x1.62x11.65x-.--% 3.62B
21.71x - - - 448M
-11.43x - - - 376M
Average -16.47x 2.99x 15.71x 0% 6.52B
Weighted average by Cap. -160.39x 4.71x 19.97x 0%

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. DLB Stock
  4. Valuation Dolby Laboratories, Inc.