Company Valuation: Dynacor Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 113.4 145.4 179.4 154.8 - -
Change - 28.27% 23.38% -13.7% - -
Enterprise Value (EV) 113.4 145.4 179.4 154.8 154.8 154.8
Change - 28.27% 23.38% -13.7% 0% 0%
P/E 7.77x - - 7.69x 4.47x 5.35x
PBR - - - - - -
PEG - - - - 0.1x -0.3x
Capitalization / Revenue - 0.51x 0.45x 0.26x 0.22x 0.21x
EV / Revenue - 0x 0x 0.26x 0.22x 0.21x
EV / EBITDA - 0x 0x 4.01x 2.58x 3.1x
EV / EBIT - - 0x 5.11x 3.73x 3.47x
EV / FCF - 0x 0x -8.48x 11x 8.15x
FCF Yield - 7.48% 1.71% -11.8% 9.11% 12.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.39 - - 0.48 0.825 0.69
Distribution rate - - - - - -
Net sales 1 - 284.4 397.6 597.2 711.8 746.8
EBITDA 1 - 29.76 30.77 38.65 60.05 49.9
EBIT 1 - - 26.74 30.3 41.5 44.6
Net income 1 15.07 - - 20.45 34.7 29.7
Net Debt - - - - - -
Reference price 2 3.029 3.996 4.281 3.691 3.691 3.691
Nbr of stocks (in thousands) 37,427 36,387 41,907 41,949 - -
Announcement Date 3/26/24 3/26/25 3/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 155M
11.37x4.13x6.46x0.99% 111B
9.46x1.65x5.47x3.54% 106B
14x5.27x7.43x0.98% 83.61B
10.66x2.77x4.28x2.38% 60.91B
25.42x14.97x17.92x0.67% 52.87B
28.99x17.54x18.9x0.78% 43.46B
13.21x4.24x6.1x2.32% 40.77B
9.97x3.13x4.68x4.54% 40.36B
7.23x2.54x3.75x5.8% 29.47B
Average 14.48x 6.25x 8.33x 2.44% 56.88B
Weighted average by Cap. 13.79x 5.57x 7.91x 2.16%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dynacor Group Inc.

Historical PBR trend

Valuation ratios - PBR - Dynacor Group Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dynacor Group Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dynacor Group Inc.

  1. Stock Market
  2. Stocks
  3. DNG Stock
  4. Valuation Dynacor Group Inc.