Valuation dotdigital Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:01 10/09/2024 BST			5-day change	1st Jan Change
86.60 ^GBX	-0.46%		-0.46%	-12.44%

07-30	UBS cuts Lloyds; Deutsche Bank lowers Man Group	AN
07-29	Dotdigital Group Plc Provides Earnings Guidance for the Year Ended 30 June 2024	CI

Fiscal Period: June	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	313.7	303.8	688.7	207.8	252.6	265.7	-	-
Change	-	-3.15%	126.65%	-69.83%	21.55%	5.21%	-	-
Enterprise Value (EV) ¹	294.4	278.5	660.1	166.5	199.9	226.2	217.8	207.5
Change	-	-5.42%	137.06%	-74.78%	20.1%	13.14%	-3.71%	-4.7%
P/E ratio	37.4x	30.1x	66x	17.9x	20.6x	23.8x	20.2x	19x
PBR	7.58x	6x	11.3x	2.98x	3.15x	2.79x	2.5x	2.24x
PEG	-	1.5x	20.34x	1.6x	3.48x	-2.1x	1.1x	3.1x
Capitalization / Revenue	7.38x	6.41x	11.8x	3.31x	3.65x	3.37x	3.08x	2.83x
EV / Revenue	6.92x	5.87x	11.4x	2.65x	2.89x	2.87x	2.52x	2.21x
EV / EBITDA	20x	15.3x	33.3x	7.67x	9.09x	9.56x	8.28x	7.19x
EV / EBIT	26.3x	21.3x	48.2x	11.5x	13.8x	14.5x	12.5x	10.7x
EV / FCF	47.4x	30.9x	66.3x	10.6x	17x	22.4x	19.6x	15.6x
FCF Yield	2.11%	3.23%	1.51%	9.44%	5.87%	4.47%	5.1%	6.42%
Dividend per Share ²	0.0067	0.0083	0.0086	0.0098	0.01	0.0108	0.0118	0.0127
Rate of return	0.64%	0.81%	0.37%	1.41%	1.18%	1.25%	1.36%	1.47%
EPS ²	0.0282	0.0339	0.035	0.0388	0.0411	0.0364	0.043	0.0456
Distribution rate	23.8%	24.5%	24.6%	25.3%	24.3%	29.8%	27.5%	27.9%
Net sales ¹	42.52	47.4	58.12	62.83	69.23	78.88	86.29	93.77
EBITDA ¹	14.7	18.2	19.8	21.7	22	23.65	26.31	28.86
EBIT ¹	11.2	13.1	13.7	14.54	14.52	15.57	17.4	19.44
Net income ¹	8.525	10.26	10.59	11.83	12.6	11.33	13.21	14.19
Net Debt ¹	-19.32	-25.38	-28.53	-41.34	-52.68	-39.57	-47.96	-58.19
Reference price ²	1.0550	1.0200	2.3100	0.6960	0.8460	0.8660	0.8660	0.8660
Nbr of stocks (in thousands)	297,371	297,888	298,119	298,556	298,556	306,848	-	-
Announcement Date	15/10/19	17/11/20	16/11/21	16/11/22	07/11/23	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DOTDIGITAL GROUP PLC	23.91x	2.88x	9.62x	+1.24%	347M
MICROSOFT CORPORATION	30.73x	10.59x	20x	+0.80%	3,079B
PALANTIR TECHNOLOGIES INC.	186.68x	26.46x	72.94x	-.--%	77.84B
SYNOPSYS, INC.	47.69x	11.17x	26.74x	-.--%	71.51B
CADENCE DESIGN SYSTEMS, INC.	63.02x	14.86x	32.58x	-.--%	70.06B
DASSAULT SYSTÈMES SE	37.22x	6.88x	19.3x	+0.74%	50.18B
THE TRADE DESK, INC.	135.93x	19.32x	46.43x	-.--%	49.02B
SEA LIMITED	91.74x	2.5x	21.58x	-.--%	44.5B
ATLASSIAN CORPORATION	-182.83x	7.87x	34.07x	-.--%	42.19B
ROBLOX CORPORATION	-26.78x	6.43x	41.02x	-.--%	29.06B
Average	40.73x	10.90x	32.43x	+0.28%	351.35B
Weighted average by Cap.	34.47x	10.93x	22.28x	+0.71%