Company Valuation: Distribution Solutions Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 715.1 1,478 1,611 1,266 1,622 -
Change - 106.75% 8.98% -21.42% 28.12% -
Enterprise Value (EV) 715.1 1,478 1,611 1,266 1,622 1,622
Change - 106.75% 8.98% -21.42% 28.12% 0%
P/E 87.8x -158x -215x 152x 57.5x 34.7x
PBR - - - - - -
PEG - 1x 10.8x -1x 0x 0.5x
Capitalization / Revenue 0.56x 0.94x 0.89x 0.64x 0.76x 0.73x
EV / Revenue 0x 0x 0x 0x 0.76x 0.73x
EV / EBITDA 0x 0x 0x 0x 8.59x 7.98x
EV / EBIT 0x 0x 0x 0x 17.1x 13.8x
EV / FCF - 0x 0x 0x 29x 19.3x
FCF Yield - 5.65% 2.38% 4.43% 3.45% 5.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.21 -0.2 -0.16 0.18 0.61 1.01
Distribution rate - - - - - -
Net sales 1 1,269 1,570 1,804 1,980 2,133 2,231
EBITDA 1 123 157 175.3 175.2 188.9 203.2
EBIT 1 53.86 42.99 55.96 78.26 95.05 117.9
Net income 1 7.406 -8.967 -7.332 8.345 28.45 47.3
Net Debt - - - - - -
Reference price 2 18.43 31.56 34.40 27.39 35.07 35.07
Nbr of stocks (in thousands) 38,800 46,846 46,838 46,228 46,255 -
Announcement Date 3/9/23 3/7/24 3/6/25 3/5/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
57.49x - - - 1.62B
28.85x5.16x18.83x0.9% 113B
29.43x4.62x17.22x1.85% 84.23B
29.26x3.34x19.3x0.71% 64.06B
41.5x6.45x28.45x1.84% 60.22B
36.5x7.39x21.62x-.--% 53.03B
25.47x4.64x16.25x2.36% 33.38B
20.07x1.71x12.34x2.34% 29.2B
29.83x3.92x14.79x0.11% 28.75B
21.46x3.16x13.61x1.09% 26.33B
Average 31.99x 4.49x 18.04x 1.24% 49.35B
Weighted average by Cap. 30.38x 4.81x 19.02x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Distribution Solutions Group, Inc.

Historical PBR trend

Valuation ratios - PBR - Distribution Solutions Group, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Distribution Solutions Group, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Distribution Solutions Group, Inc.

  1. Stock Market
  2. Stocks
  3. DSGR Stock
  4. Valuation Distribution Solutions Group, Inc.