Company Valuation: Dynacor Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 113.4 145.4 179.4 157.2 - -
Change - 28.27% 23.38% -12.37% - -
Enterprise Value (EV) 113.4 145.4 179.4 157.2 157.2 157.2
Change - 28.27% 23.38% -12.37% 0% 0%
P/E 7.77x - - 7.81x 4.54x 5.43x
PBR - - - - - -
PEG - - - - 0.1x -0.3x
Capitalization / Revenue - 0.51x 0.45x 0.26x 0.22x 0.21x
EV / Revenue - 0x 0x 0.26x 0.22x 0.21x
EV / EBITDA - 0x 0x 4.07x 2.62x 3.15x
EV / EBIT - - 0x 5.19x 3.79x 3.52x
EV / FCF - 0x 0x -8.61x 11.1x 8.27x
FCF Yield - 7.48% 1.71% -11.6% 8.97% 12.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.39 - - 0.48 0.825 0.69
Distribution rate - - - - - -
Net sales 1 - 284.4 397.6 597.2 711.8 746.8
EBITDA 1 - 29.76 30.77 38.65 60.05 49.9
EBIT 1 - - 26.74 30.3 41.5 44.6
Net income 1 15.07 - - 20.45 34.7 29.7
Net Debt - - - - - -
Reference price 2 3.029 3.996 4.281 3.748 3.748 3.748
Nbr of stocks (in thousands) 37,427 36,387 41,907 41,949 - -
Announcement Date 26/03/24 26/03/25 26/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 157M
12.21x4.42x6.92x0.92% 118B
9.58x1.67x5.54x3.5% 108B
15.6x5.9x8.3x0.96% 92.72B
11.4x2.97x4.59x2.22% 65.12B
27.54x16.2x19.39x0.62% 57.28B
30.62x18.57x20.01x0.74% 45.92B
10.84x3.48x5.21x4.2% 44.54B
13.62x4.39x6.32x2.25% 42.03B
7.74x2.72x4.03x5.41% 31.7B
Average 15.46x 6.70x 8.92x 2.31% 60.57B
Weighted average by Cap. 14.78x 6.03x 8.49x 2.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dynacor Group Inc.

Historical PBR trend

Valuation ratios - PBR - Dynacor Group Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dynacor Group Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dynacor Group Inc.

  1. Stock Market
  2. Stocks
  3. DNG Stock
  4. Valuation Dynacor Group Inc.