Company Valuation: Digimarc Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 653.6 366.2 730.9 801.7 142.1 139.7 -
Change - -43.97% 99.62% 9.68% -82.27% -1.71% -
Enterprise Value (EV) 653.6 366.2 730.9 801.7 142.1 139.7 139.7
Change - -43.97% 99.62% 9.68% -82.27% -1.71% 0%
P/E -18.7x -5.93x -16x -20.5x -4.4x -3.94x -4.79x
PBR - - - - - - -
PEG - -0.1x 0.6x 1.1x 0.2x -0.62x 0.3x
Capitalization / Revenue 24.6x 12.1x 21x 20.9x 4.19x 5.05x 4.76x
EV / Revenue 0x 0x 0x 0x 0x 5.05x 4.76x
EV / EBITDA - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -3.98x -4.69x
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 6.250 6.250
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.($)
-3.94x - - - 140M
27.14x10.02x16.38x0.72% 3,973B
134.67x59.72x97.24x-.--% 502B
21.36x6.03x10.51x1.41% 429B
265.7x23.74x69.49x-.--% 343B
2750.4x46.13x150.88x-.--% 282B
27.1x5.44x17.15x1.4% 247B
91.18x8.86x23.71x-.--% 146B
62.98x17.02x44.82x-.--% 143B
528.09x22.55x89.11x-.--% 105B
Average 390.47x 22.17x 57.70x 0.39% 617.04B
Weighted average by Cap. 184.18x 16.37x 33.76x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Digimarc Corporation

Historical PBR trend

Valuation ratios - PBR - Digimarc Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Digimarc Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Digimarc Corporation

  1. Stock Market
  2. Stocks
  3. DMRC Stock
  4. Valuation Digimarc Corporation