Valuation Stingray Group Inc. Toronto S.E.

Stocks

Delayed Toronto S.E. 14:35:26 2026-10-21 EDT			5-day change	1st Jan Change
15.87 ^CAD	-0.19%		-2.09%	+9.90%

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	1,065	-	-
Change	-	-18.96%	27.81%	15.55%	61.05%	8.49%	-	-
Enterprise Value (EV) ¹	906.8	783.9	882.3	937.1	1,485	1,546	1,432	1,309
Change	-	-13.55%	12.56%	6.2%	58.5%	4.08%	-7.4%	-8.54%
P/E	15.4x	13.9x	-11.4x	16.9x	-34.4x	15.1x	11.1x	-
PBR	-	1.44x	2.13x	2.32x	4.64x	3.95x	2.94x	2.32x
PEG	-	-1.63x	0x	-0x	0x	-0x	0.3x	-
Capitalization / Revenue	1.8x	1.27x	1.53x	1.58x	2.08x	1.63x	1.53x	1.49x
EV / Revenue	3.21x	2.42x	2.55x	2.42x	3.15x	2.36x	2.05x	1.83x
EV / EBITDA	9.13x	6.87x	7.01x	6.59x	9.27x	6.83x	5.83x	5.13x
EV / EBIT	14.2x	11.8x	28.3x	10.6x	12.3x	10.5x	8.47x	7.04x
EV / FCF	13.9x	12.3x	10.8x	11.2x	14.6x	11.1x	8.72x	7.68x
FCF Yield	7.17%	8.12%	9.29%	8.92%	6.87%	8.99%	11.5%	13%
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%	2.14%	2.14%	2.14%
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	15.90	15.90	15.90
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.($)
WALT DISNEY COMPANY (THE)	19.6x	2.28x	10.22x	1.35%	193B
FOX CORPORATION	11.27x	1.55x	6.66x	0.86%	26.66B
TBS HOLDINGS,INC.	17.97x	1.91x	20.43x	1.68%	5.78B
RTL GROUP S.A.	16.26x	0.76x	6.08x	7.33%	5.26B
NEXSTAR MEDIA GROUP, INC.	5.29x	2.02x	5.67x	4.38%	5.21B
NIPPON TELEVISION HOLDINGS, INC.	12.95x	1.09x	8.2x	1.52%	4.6B
VERSANT MEDIA GROUP, INC.	7.62x	0.98x	3.14x	4.02%	4.42B
ORIENTAL PEARL GROUP CO.,LTD.	43.42x	-	-	2.06%	4.15B
FUJI MEDIA HOLDINGS, INC.	12.45x	1.8x	17.32x	4.79%	3.76B
Average	16.32x	1.55x	9.71x	3.11%	28.07B
Weighted average by Cap.	18.28x	2.10x	9.83x	1.6%