Company Valuation: Digimarc Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 653.6 366.2 730.9 801.7 142.1 109.5 -
Change - -43.97% 99.62% 9.68% -82.27% -22.94% -
Enterprise Value (EV) 653.6 366.2 730.9 801.7 142.1 109.5 109.5
Change - -43.97% 99.62% 9.68% -82.27% -22.94% 0%
P/E -18.7x -5.93x -16x -20.5x -4.4x -3.09x -3.75x
PBR - - - - - - -
PEG - -0.1x 0.6x 1.1x 0.2x -0.48x 0.2x
Capitalization / Revenue 24.6x 12.1x 21x 20.9x 4.19x 3.96x 3.73x
EV / Revenue 0x 0x 0x 0x 0x 3.96x 3.73x
EV / EBITDA - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -3.12x -3.68x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -2.11 -3.12 -2.26 -1.83 -1.49 -1.585 -1.305
Distribution rate - - - - - - -
Net sales 1 26.52 30.2 34.85 38.42 33.91 27.68 29.33
EBITDA - - - - - - -
EBIT 1 -39.87 -61.81 -48.21 -41.31 -33.16 -35.08 -29.8
Net income 1 -34.76 -59.8 -45.96 -39.01 -32.31 -35.33 -29.46
Net Debt - - - - - - -
Reference price 2 39.480 18.490 36.120 37.450 6.560 4.900 4.900
Nbr of stocks (in thousands) 16,554 19,803 20,236 21,407 21,666 22,351 -
Announcement Date 3/2/22 A 3/1/23 A 2/28/24 A 2/26/25 A 3/11/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.09x - - - 110M
25.85x9.55x15.61x0.78% 3,781B
122.72x53.56x86.93x-.--% 451B
480.04x20.58x81.33x-.--% 96.48B
67.98x14.35x30.24x-.--% 89.97B
104.79x8.92x22.54x-.--% 80.03B
33.42x1.6x12.85x-.--% 60.58B
179.07x5.73x24.19x-.--% 45.2B
33.4x6.98x33.48x-.--% 44.07B
109.83x4.34x21.06x-.--% 37.84B
Average 115.40x 13.95x 36.47x 0.09% 468.6B
Weighted average by Cap. 49.00x 13.88x 24.48x 0.63%

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. DMRC Stock
  4. Valuation Digimarc Corporation