Company Valuation: Digital Domain Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,896 2,771 1,494 2,214 3,990 3,032
Change - -4.34% -46.09% 48.23% 80.22% -24%
Enterprise Value (EV) 1 3,191 2,885 1,899 2,197 4,280 3,392
Change - -9.59% -34.18% 15.69% 94.82% -20.75%
P/E -5.15x -3.7x -7.24x -4.63x -13.3x -11.8x
PBR 3.44x 4.73x 3.97x 3.3x 7.93x 11.3x
PEG - -0.76x 0.1x -0.1x 0.3x 0.8x
Capitalization / Revenue 4.82x 3.21x 1.56x 3.01x 6.37x 3.9x
EV / Revenue 5.31x 3.34x 1.98x 2.98x 6.84x 4.36x
EV / EBITDA -11.6x -14.4x -12.4x -7.38x -16.9x -22.7x
EV / EBIT -8.74x -12.1x -9.87x -6.79x -15.8x -21.3x
EV / FCF -15.3x -26.2x -46.8x -14.2x -15.7x 740x
FCF Yield -6.52% -3.82% -2.14% -7.07% -6.37% 0.14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1651 -0.1731 -0.0477 -0.0648 -0.0377 -0.0323
Distribution rate - - - - - -
Net sales 1 601.3 864.2 958.7 736.5 625.8 777.3
EBITDA 1 -274.7 -199.9 -152.9 -297.8 -252.9 -149.3
EBIT 1 -365.1 -238.9 -192.4 -323.4 -271.5 -159
Net income 1 -598.5 -722 -206.3 -394.6 -300.3 -257.3
Net Debt 1 294.5 114.2 405.3 -17.01 290.2 359.5
Reference price 2 0.8500 0.6400 0.3450 0.3000 0.5000 0.3800
Nbr of stocks (in thousands) 3,407,552 4,329,028 4,329,028 7,379,249 7,979,249 7,979,249
Announcement Date 4/27/21 4/28/22 4/27/23 4/22/24 4/28/25 4/28/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 190M
-351.78x1.5x15.83x-.--% 40.72B
-9.59x1.65x8.77x2.82% 35.8B
22.87x2.44x11.7x3.4% 32.68B
53.74x3.71x27.35x-.--% 23.39B
21.91x2.77x11.6x2.47% 16.39B
36.07x1.78x14.99x2.41% 11.48B
-363.62x9.27x-969.29x-.--% 9.95B
28.18x3.46x14.94x1.28% 9.02B
59.52x3.05x6.71x0.42% 6.55B
Average -55.85x 3.29x -95.27x 1.42% 18.62B
Weighted average by Cap. -79.93x 2.67x -38.33x 1.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Digital Domain Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Digital Domain Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Digital Domain Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Digital Domain Holdings Limited

  1. Stock Market
  2. Stocks
  3. 547 Stock
  4. Valuation Digital Domain Holdings Limited