Valuation dotdigital Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:20 12/12/2025 GMT			5-day change	1st Jan Change
65.40 ^GBX	+1.24%		+1.87%	-24.65%

12-11	Dotdigital Group Plc Approves a Final Dividend for the Year Ended 30 June 2025, Payable on 30 January 2026	CI
12-10	Netcall acquires Jadu for up to GBP19 million	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	688.7	207.8	252.6	283.8	231.4	201.3	-	-
Change	-	-69.83%	21.55%	12.37%	-18.49%	-12.99%	-	-
Enterprise Value (EV) ¹	660.1	166.5	199.9	244.8	196.9	159.8	150.9	141.9
Change	-	-74.78%	20.1%	22.44%	-19.54%	-18.84%	-5.59%	-5.95%
P/E ratio	66x	17.9x	20.6x	26.1x	21.2x	15.6x	14x	12.8x
PBR	11.3x	2.98x	3.15x	2.98x	2.25x	1.79x	1.63x	-
PEG	-	1.6x	3.48x	-1.9x	75.05x	0.9x	1.2x	1.38x
Capitalization / Revenue	11.8x	3.31x	3.65x	3.59x	2.76x	2.19x	2.01x	1.87x
EV / Revenue	11.4x	2.65x	2.89x	3.1x	2.35x	1.74x	1.51x	1.32x
EV / EBITDA	33.3x	7.67x	9.09x	10.1x	7.35x	5.6x	4.83x	4.21x
EV / EBIT	48.2x	11.5x	13.8x	15.7x	11.2x	8.78x	7.41x	6.25x
EV / FCF	66.3x	10.6x	17x	21.9x	16.8x	14.1x	10x	8.44x
FCF Yield	1.51%	9.44%	5.87%	4.56%	5.94%	7.07%	9.95%	11.8%
Dividend per Share ²	0.0086	0.0098	0.01	0.011	0.0121	0.0129	0.0139	0.0149
Rate of return	0.37%	1.41%	1.18%	1.19%	1.6%	1.98%	2.12%	2.28%
EPS ²	0.035	0.0388	0.0411	0.0354	0.0355	0.0419	0.0467	0.051
Distribution rate	24.6%	25.3%	24.3%	31.1%	34.1%	30.9%	29.7%	29.3%
Net sales ¹	58.12	62.83	69.23	78.97	83.92	91.89	99.93	107.5
EBITDA ¹	19.8	21.7	22	24.3	26.78	28.55	31.25	33.71
EBIT ¹	13.7	14.54	14.52	15.57	17.52	18.21	20.37	22.69
Net income ¹	10.59	11.83	12.6	11.07	11.21	12.89	14.39	15.35
Net Debt ¹	-28.53	-41.34	-52.68	-39.08	-34.43	-41.46	-50.4	-59.38
Reference price ²	2.3100	0.6960	0.8460	0.9250	0.7540	0.6540	0.6540	0.6540
Nbr of stocks (in thousands)	298,119	298,556	298,556	306,848	306,848	307,797	-	-
Announcement Date	16/11/21	16/11/22	07/11/23	06/11/24	04/11/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DOTDIGITAL GROUP PLC	15.62x	1.74x	5.6x	1.98%	269M
MICROSOFT CORPORATION	30.43x	10.69x	17.47x	0.75%	3,557B
PALANTIR TECHNOLOGIES INC.	316.91x	97.7x	197.36x	-.--%	438B
CADENCE DESIGN SYSTEMS, INC.	82.61x	16.54x	34.6x	-.--%	87.98B
SYNOPSYS, INC.	87.09x	13.88x	33.59x	-.--%	86.43B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	264.86x	84.27x	254.43x	0.11%	80.33B
SEA LIMITED	45.99x	2.97x	18.96x	-.--%	74.01B
ROBLOX CORPORATION	-56.83x	9.07x	37.78x	-.--%	62.13B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-122.61x	6.99x	46.41x	-.--%	44.62B
ATLASSIAN CORPORATION	-898.03x	6.23x	23.37x	-.--%	42.63B
Average	-23.40x	25.01x	66.96x	0.28%	447.25B
Weighted average by Cap.	53.45x	20.47x	40.63x	0.6%