Valuation Stingray Group Inc.

Stocks

End-of-day quote Toronto S.E. 2026-10-19			5-day change	1st Jan Change
15.50 ^CAD	-2.58%		-1.59%	+7.34%

09-09	Stingray Group Inc. And LG Electronics Inc. Expand European Footprint, Launch 20 FAST Channels Across 13 Countries On LG Channels	CI
08-10	Stingray Group Inc. announces Quarterly dividend, payable on September 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	509.4	412.8	527.6	609.7	981.9	1,038	-	-
Change	-	-18.96%	27.81%	15.55%	61.05%	5.76%	-	-
Enterprise Value (EV) ¹	906.8	783.9	882.3	937.1	1,485	1,519	1,405	1,283
Change	-	-13.55%	12.56%	6.2%	58.5%	2.28%	-7.53%	-8.7%
P/E	15.4x	13.9x	-11.4x	16.9x	-34.4x	14.7x	10.8x	-
PBR	-	1.44x	2.13x	2.32x	4.64x	3.85x	2.87x	2.27x
PEG	-	-1.63x	0x	-0x	0x	-0x	0.3x	-
Capitalization / Revenue	1.8x	1.27x	1.53x	1.58x	2.08x	1.59x	1.49x	1.45x
EV / Revenue	3.21x	2.42x	2.55x	2.42x	3.15x	2.32x	2.02x	1.79x
EV / EBITDA	9.13x	6.87x	7.01x	6.59x	9.27x	6.71x	5.72x	5.03x
EV / EBIT	14.2x	11.8x	28.3x	10.6x	12.3x	10.3x	8.31x	6.9x
EV / FCF	13.9x	12.3x	10.8x	11.2x	14.6x	10.9x	8.55x	7.53x
FCF Yield	7.17%	8.12%	9.29%	8.92%	6.87%	9.15%	11.7%	13.3%
Dividend per Share ²	0.3	0.3	0.3	0.3	0.32	0.34	0.34	0.34
Rate of return	4.13%	5.03%	3.91%	3.34%	2.22%	2.19%	2.19%	2.19%
EPS ²	0.47	0.43	-0.67	0.53	-0.42	1.055	1.43	-
Distribution rate	63.8%	69.8%	-44.8%	56.6%	-76.2%	32.2%	23.8%	-
Net sales ¹	282.6	323.9	345.4	386.9	471.6	653.7	696.7	716.2
EBITDA ¹	99.27	114.1	125.9	142.2	160.2	226.4	245.5	255
EBIT ¹	63.72	66.49	31.17	88.12	121.2	147.9	169	186
Net income ¹	33.29	30.12	-13.74	36.44	-28.58	75.64	98.75	119
Net Debt ¹	397.4	371.1	354.7	327.4	503.4	480.6	366.3	244
Reference price ²	7.26	5.96	7.67	8.97	14.43	15.50	15.50	15.50
Nbr of stocks (in thousands)	70,178	69,313	68,808	68,217	68,046	66,999	-	-
Announcement Date	6/7/22	6/6/23	6/4/24	6/10/25	6/9/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STINGRAY GROUP INC.	15.08x	2.37x	6.83x	2.14%	754M
WALT DISNEY COMPANY (THE)	19.41x	2.26x	10.1x	1.36%	191B
FOX CORPORATION	10.88x	1.48x	6.38x	0.9%	25.52B
SIRIUS XM HOLDINGS INC.	9.08x	2.16x	7.01x	4.01%	9.09B
TBS HOLDINGS,INC.	18.03x	1.92x	20.5x	1.68%	5.81B
RTL GROUP S.A.	16.07x	0.76x	6.02x	7.41%	5.21B
NEXSTAR MEDIA GROUP, INC.	5.15x	2.01x	5.62x	4.5%	5.07B
NIPPON TELEVISION HOLDINGS, INC.	12.7x	1.06x	8x	1.55%	4.52B
VERSANT MEDIA GROUP, INC.	7.63x	0.98x	3.14x	3.84%	4.42B
ORIENTAL PEARL GROUP CO.,LTD.	43.95x	-	-	2.04%	4.2B
Average	15.80x	1.67x	8.18x	2.94%	25.55B
Weighted average by Cap.	17.88x	2.09x	9.50x	1.66%