Company Valuation: Digimarc Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 653.6 366.2 730.9 801.7 142.1 112.7 -
Change - -43.97% 99.62% 9.68% -82.27% -20.74% -
Enterprise Value (EV) 653.6 366.2 730.9 801.7 142.1 112.7 112.7
Change - -43.97% 99.62% 9.68% -82.27% -20.74% 0%
P/E -18.7x -5.93x -16x -20.5x -4.4x -3.18x -3.86x
PBR - - - - - - -
PEG - -0.1x 0.6x 1.1x 0.2x -0.5x 0.2x
Capitalization / Revenue 24.6x 12.1x 21x 20.9x 4.19x 4.07x 3.84x
EV / Revenue 0x 0x 0x 0x 0x 4.07x 3.84x
EV / EBITDA - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -3.21x -3.78x
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 5.040 5.040
Nbr of stocks (in thousands) 16,554 19,803 20,236 21,407 21,666 22,351 -
Announcement Date 3/2/22 3/1/23 2/28/24 2/26/25 3/11/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.18x - - - 113M
25.66x9.48x15.51x0.77% 3,753B
113.54x49.4x80.17x-.--% 416B
58.07x12.27x25.88x-.--% 76.85B
407.81x17.47x69.06x-.--% 82.61B
96.03x8.22x20.82x-.--% 73.1B
36.66x1.8x14.38x-.--% 66.56B
194.82x6.22x24.03x-.--% 48.8B
120.99x4.78x23.41x-.--% 41.68B
26.99x5.57x26.71x-.--% 35.61B
Average 107.74x 12.80x 33.33x 0.09% 459.47B
Weighted average by Cap. 44.99x 13.05x 22.82x 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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!