Valuation Stingray Group Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-27 EDT			5-day change	1st Jan Change
15.44 ^CAD	+0.65%		-1.41%	+6.93%

06-23	Stingray Expects Delay in Filing Annual Financial Statements	MT
06-19	Stingray Group to Repurchase Shares from La Caisse Subsidiary for C$15.4 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	516.5	509.4	412.8	527.6	609.7	1,050	-	-
Change	-	-1.38%	-18.96%	27.81%	15.55%	72.19%	-	-
Enterprise Value (EV) ¹	873.1	906.8	783.9	882.3	937.1	1,485	1,500	1,393
Change	-	3.86%	-13.55%	12.56%	6.2%	58.5%	-3.29%	-7.1%
P/E	11.7x	15.4x	13.9x	-11.4x	16.9x	-34.4x	9.81x	8.72x
PBR	1.87x	-	1.44x	2.13x	2.32x	4.64x	3.46x	2.63x
PEG	-	-0.7x	-1.63x	0x	-0x	0x	0x	0.7x
Capitalization / Revenue	2.07x	1.8x	1.27x	1.53x	1.58x	2.08x	1.62x	1.53x
EV / Revenue	3.5x	3.21x	2.42x	2.55x	2.42x	3.15x	2.31x	2.03x
EV / EBITDA	7.64x	9.13x	6.87x	7.01x	6.59x	9.27x	6.61x	5.73x
EV / EBIT	11.6x	14.2x	11.8x	28.3x	10.6x	12.3x	9.07x	7.95x
EV / FCF	9.61x	13.9x	12.3x	10.8x	11.2x	14.6x	10.4x	8.6x
FCF Yield	10.4%	7.17%	8.12%	9.29%	8.92%	6.87%	9.57%	11.6%
Dividend per Share ²	0.3	0.3	0.3	0.3	0.3	0.32	0.34	0.34
Rate of return	4.21%	4.13%	5.03%	3.91%	3.34%	2.22%	2.2%	2.2%
EPS ²	0.61	0.47	0.43	-0.67	0.53	-0.42	1.573	1.77
Distribution rate	49.2%	63.8%	69.8%	-44.8%	56.6%	-76.2%	21.6%	19.2%
Net sales ¹	249.5	282.6	323.9	345.4	386.9	471.6	648.5	687.9
EBITDA ¹	114.3	99.27	114.1	125.9	142.2	160.2	226.8	243.1
EBIT ¹	75.58	63.72	66.49	31.17	88.12	121.2	165.4	175.3
Net income ¹	45.1	33.29	30.12	-13.74	36.44	-28.58	106.9	118.2
Net Debt ¹	356.6	397.4	371.1	354.7	327.4	503.4	449.9	343.4
Reference price ²	7.12	7.26	5.96	7.67	8.97	15.44	15.44	15.44
Nbr of stocks (in thousands)	72,580	70,178	69,313	68,808	68,217	67,992	-	-
Announcement Date	6/2/21	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALT DISNEY COMPANY (THE)	16.22x	1.99x	9.07x	1.59%	165B
FORMULA ONE GROUP	43.79x	6.26x	26.9x	-.--%	24.09B
TBS HOLDINGS,INC.	18.13x	1.98x	19.46x	1.64%	5.74B
ORIENTAL PEARL GROUP CO.,LTD.	39.89x	-	-	2.24%	3.76B
ITV PLC	10.55x	0.88x	5.54x	6.85%	3.65B
FUJI MEDIA HOLDINGS, INC.	14.33x	1.71x	18.56x	4.93%	3.53B
LIBERTY GLOBAL LTD.	-4.8x	1.98x	7.39x	-.--%	3.32B
CANAL+ SA	13.18x	0.56x	4.52x	1.27%	3.06B
MFE-MEDIAFOREUROPE N.V.	7.36x	0.71x	3.22x	6.33%	2.28B
Average	17.63x	2.01x	11.83x	2.76%	23.79B
Weighted average by Cap.	19.20x	2.42x	11.33x	1.59%