Company Valuation: Dynatronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 12.15 20.84 11.1 3.035 1.407 0.8765
Change - 71.54% -46.72% -72.67% -53.65% -37.69%
Enterprise Value (EV) 1 20.82 19.82 14.39 8.285 7.611 7.181
Change - -4.81% -27.39% -42.43% -8.13% -5.65%
P/E -2.09x 15.3x -2.3x -0.51x -0.26x -0.06x
PBR 1.09x 1.19x 0.81x 0.34x 0.23x -0.19x
PEG - -0x 0x -0x 0x -0x
Capitalization / Revenue 0.23x 0.44x 0.25x 0.07x 0.04x 0.03x
EV / Revenue 0.39x 0.41x 0.32x 0.2x 0.23x 0.26x
EV / EBITDA -30.1x -13x -4.09x -2.37x -7.85x -5.33x
EV / EBIT -8.47x -6.29x -2.9x -1.71x -3.35x -2.93x
EV / FCF 5.26x 43x -3.37x 3.12x -7.79x 5.28x
FCF Yield 19% 2.33% -29.6% 32.1% -12.8% 18.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.103 0.3911 -1.324 -1.463 -1.002 -1.427
Distribution rate - - - - - -
Net sales 1 53.41 47.8 44.34 40.61 32.53 27.39
EBITDA 1 -0.691 -1.52 -3.521 -3.503 -0.9693 -1.348
EBIT 1 -2.459 -3.15 -4.956 -4.852 -2.273 -2.453
Net income 1 -3.425 2.001 -3.993 -4.973 -2.698 -10.9
Net Debt 1 8.673 -1.018 3.288 5.25 6.204 6.304
Reference price 2 4.400000 6.000000 3.050500 0.750300 0.265000 0.082540
Nbr of stocks (in thousands) 2,761 3,473 3,640 4,045 5,309 10,620
Announcement Date 24/09/20 23/09/21 22/09/22 28/09/23 24/09/24 14/10/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16
28.74x5.14x19.72x0.32% 214B
33.22x6.08x19.24x0.74% 140B
39.64x10.29x22.77x-.--% 128B
16.48x3.47x11.19x-.--% 68.46B
32.54x6.61x20.93x-.--% 48.18B
19.04x2.18x11.3x2.76% 45.56B
27.33x5.44x18.58x0.73% 39.69B
46.53x6.48x19.91x-.--% 37.69B
19.73x5.19x13.32x1.16% 30.14B
Average 29.25x 5.65x 17.44x 0.63% 75.17B
Weighted average by Cap. 30.42x 6.04x 18.63x 0.48%

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. DYNTQ Stock
  4. Valuation Dynatronics Corporation