Company Valuation: Dynacor Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 113.4 145.4 179.4 176.1 - -
Change - 28.27% 23.38% -1.82% - -
Enterprise Value (EV) 113.4 145.4 179.4 176.1 176.1 176.1
Change - 28.27% 23.38% -1.82% 0% 0%
P/E 7.77x - - 7.92x 5.09x 6.09x
PBR - - - - - -
PEG - - - - 0.1x -0.4x
Capitalization / Revenue - 0.51x 0.45x 0.3x 0.25x 0.24x
EV / Revenue - 0x 0x 0.3x 0.25x 0.24x
EV / EBITDA - 0x 0x 4.37x 2.93x 3.53x
EV / EBIT - - 0x 5.23x 4.24x 3.95x
EV / FCF - 0x 0x -7.26x 9.73x 11x
FCF Yield - 7.48% 1.71% -13.8% 10.3% 9.08%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.39 - - 0.53 0.825 0.69
Distribution rate - - - - - -
Net sales 1 - 284.4 397.6 596.2 711.8 746.8
EBITDA 1 - 29.76 30.77 40.3 60.05 49.9
EBIT 1 - - 26.74 33.7 41.5 44.6
Net income 1 15.07 - - 22.3 34.75 29.6
Net Debt - - - - - -
Reference price 2 3.029 3.996 4.281 4.199 4.199 4.199
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.29x2.03x6.63x3.01% 133B
18.64x1.57x8.03x1.82% 22.8B
26.84x - - 0.74% 6.63B
Average 18.92x 1.80x 7.33x 1.85% 54.27B
Weighted average by Cap. 12.95x 1.96x 6.83x 2.75%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!