Company Valuation: Digital Network SA

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 22 18.93 31.91 55.2 129.1 224.9
Change - -13.96% 68.59% 72.98% 133.96% 74.19%
Enterprise Value (EV) 1 47.03 46.89 40.89 62.53 128 235.1
Change - -0.29% -12.79% 52.91% 104.63% 83.71%
P/E Ratio -1.68x -5.04x 3.95x 6.47x 6.05x 8.94x
PBR 0.79x 0.79x 1.05x 1.41x 2.25x 4.68x
PEG - 0.1x -0x 1.18x 0x 0.5x
Capitalization / Revenue 0.37x 0.72x 0.9x 1.14x 2.01x 3.01x
EV / Revenue 0.8x 1.79x 1.16x 1.29x 1.99x 3.15x
EV / EBITDA 131x 7.38x 2.82x 3.38x 3.58x 5.43x
EV / EBIT -16.1x 16.5x 3.62x 4.1x 5.09x 7.52x
EV / FCF 27.5x -10.7x 2.17x 8.2x 7.53x 9.87x
FCF Yield 3.64% -9.32% 46.1% 12.2% 13.3% 10.1%
Dividend per Share 2 - - - 0.73 4.1 4.82
Rate of return - - - 5.51% 13.2% 8.93%
EPS 2 -3.16 -0.9041 1.94 2.046 5.12 6.037
Distribution rate - - - 35.7% 80.1% 79.8%
Net sales 1 58.84 26.26 35.32 48.39 64.28 74.67
EBITDA 1 0.3602 6.352 14.48 18.48 35.76 43.29
EBIT 1 -2.92 2.838 11.31 15.26 25.15 31.27
Net income 1 -13.11 -3.766 8.095 8.525 21.35 25.15
Net Debt 1 25.03 27.96 8.986 7.335 -1.179 10.12
Reference price 2 5.30 4.56 7.66 13.25 31.00 54.00
Nbr of stocks (in thousands) 4,151 4,151 4,166 4,166 4,166 4,166
Announcement Date 5/7/20 A 4/30/21 A 4/28/22 A 4/28/23 A 4/18/24 A 4/30/25 A
1PLN in Million2PLN
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 272M
12.88x1.4x6.33x4.34% 25.83B
8.67x1.02x5.46x4.56% 21.85B
12.92x5.69x10.09x6.8% 11.63B
13.97x - - 3.71% 4.56B
16.35x0.56x5.58x1.5% 4.32B
8.78x0.64x3.85x5.33% 4.07B
19.04x0.38x5.58x2.79% 2.57B
Average 13.23x 1.62x 6.15x 4.15% 9.39B
Weighted average by Cap. 11.91x 1.86x 6.47x 4.58%

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. DIG Stock
  4. Valuation Digital Network SA
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!