Company Valuation: Dolby Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,375 6,589 7,494 7,231 6,938 5,560 - -
Change - -29.72% 13.74% -3.51% -4.05% -19.86% - -
Enterprise Value (EV) 8,103 5,772 7,494 7,231 6,938 5,560 5,560 5,560
Change - -28.77% 29.85% -3.51% -4.05% -19.86% 0% 0%
P/E 31.1x 37.3x 38.2x 28.2x 27.6x 19.2x 16.7x 16.1x
PBR 3.6x 2.88x - - 2.65x 2.12x - -
PEG - -1x 2.9x 0.9x -10.61x 1.1x 1.1x 3.94x
Capitalization / Revenue 7.32x 5.26x 5.77x 5.68x 5.14x 3.9x 3.79x 3.62x
EV / Revenue 0x 0x 0x 0x 0x 3.9x 3.79x 3.62x
EV / EBITDA 0x 0x 0x 0x 0x 10.2x 9.76x 8.95x
EV / EBIT 0x 0x 0x 0x 0x 18.4x 16.4x 13.7x
EV / FCF 0x 0x 0x 0x 0x 15.5x 11.5x 10.3x
FCF Yield 4.2% 4.11% 4.49% 4.11% 6.28% 6.46% 8.71% 9.7%
Dividend per Share 2 0.91 1.02 1.11 - 1.32 - - -
Rate of return 0.98% 1.51% 1.42% - 1.82% - - -
EPS 2 2.97 1.81 2.05 2.69 2.62 3.092 3.545 3.69
Distribution rate 30.6% 56.4% 54.1% - 50.4% - - -
Net sales 1 1,281 1,254 1,300 1,274 1,349 1,426 1,467 1,535
EBITDA 1 550.2 420.6 463.9 460.1 496.3 547.1 569.6 621.2
EBIT 1 344.4 206.6 215.8 258.3 265 302.5 339.2 404.7
Net income 1 310.2 184.1 200.7 261.8 255 255.7 292.3 349
Net Debt -1,272 -817.6 - - - - - -
Reference price 2 92.47 67.46 78.36 75.84 72.39 59.36 59.36 59.36
Nbr of stocks (in thousands) 101,387 97,677 95,641 95,348 95,844 93,669 - -
Announcement Date 11/16/21 11/17/22 11/16/23 11/19/24 11/18/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.19x - - - 5.56B
26.67x9.84x16.09x0.74% 3,900B
122.01x53.97x87.88x-.--% 455B
21.45x6.07x10.63x1.4% 432B
258.08x23.04x67.46x-.--% 333B
2726.7x45.73x149.55x-.--% 280B
26.19x5.25x16.57x1.45% 239B
88.09x8.56x22.9x-.--% 141B
59.54x16.06x42.29x-.--% 135B
493.82x21.18x83.72x-.--% 99.25B
Average 384.17x 21.08x 55.23x 0.4% 601.93B
Weighted average by Cap. 181.65x 15.43x 32.07x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dolby Laboratories, Inc.

Historical PBR trend

Valuation ratios - PBR - Dolby Laboratories, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dolby Laboratories, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dolby Laboratories, Inc.

  1. Stock Market
  2. Stocks
  3. DLB Stock
  4. Valuation Dolby Laboratories, Inc.