Company Valuation: Dynacor Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 113.4 145.4 179.4 184.7 -
Change - 28.27% 23.38% 2.94% -
Enterprise Value (EV) 113.4 145.4 179.4 184.7 184.7
Change - 28.27% 23.38% 2.94% 0%
P/E 7.77x - - 8.07x 6.62x
PBR - - - - -
PEG - - - - 0.3x
Capitalization / Revenue - 0.51x 0.45x 0.32x 0.25x
EV / Revenue - 0x 0x 0.32x 0.25x
EV / EBITDA - 0x 0x 3.95x 2.72x
EV / EBIT - - 0x 4.83x 4.29x
EV / FCF - 0x 0x -13.8x 6.26x
FCF Yield - 7.48% 1.71% -7.26% 16%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.39 - - 0.55 0.67
Distribution rate - - - - -
Net sales 1 - 284.4 397.6 582.8 737.2
EBITDA 1 - 29.76 30.77 46.8 67.85
EBIT 1 - - 26.74 38.2 43
Net income 1 15.07 - - 23.7 28.7
Net Debt - - - - -
Reference price 2 3.029 3.996 4.281 4.438 4.438
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.($)
10.9x1.87x6.26x2.95% 125B
13.69x1.26x6.01x2.71% 17.18B
16.1x - - - 5.38B
Average 13.56x 1.57x 6.14x 2.83% 49.28B
Weighted average by Cap. 11.42x 1.80x 6.23x 2.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DNG Stock
  4. OA5 Stock
  5. Valuation Dynacor Group Inc.