Valuation Array Digital Infrastructure, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:02 16/07/2026 am IST			5-day change	1st Jan Change
34.76 ^USD	+1.76%		-0.34%	-35.17%

10/07	RBC Capital Adjusts Array Digital Infrastructure Price Target to $40 From $52, Maintains Sector Perform Rating	MT
02/06	Array Digital Infrastructure, Inc. Declares Special Dividend, Payable on June 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,734	1,777	3,531	5,393	4,632	2,953	-	-
Change	-	-35.01%	98.73%	52.71%	-14.11%	-36.25%	-	-
Enterprise Value (EV) ¹	5,309	4,704	6,445	8,108	5,193	3,184	3,037	2,918
Change	-	-11.4%	37.02%	25.79%	-35.95%	-38.69%	-4.59%	-3.92%
P/E	17.8x	59.6x	65.9x	-136x	95.8x	6.81x	35.2x	34.2x
PBR	0.6x	0.39x	0.76x	1.18x	1.79x	1.48x	1.37x	1.31x
PEG	-	-0.7x	0.8x	1x	-0x	0x	-0.4x	11.06x
Capitalization / Revenue	0.66x	0.43x	0.9x	1.43x	28.4x	14.5x	15.3x	15.1x
EV / Revenue	1.29x	1.13x	1.65x	2.15x	31.9x	15.7x	15.7x	14.9x
EV / EBITDA	5.04x	4.92x	6.54x	7.96x	26.7x	14.8x	13.8x	11.9x
EV / EBIT	31.2x	68.2x	46.4x	-676x	-56.1x	10.3x	341x	216x
EV / FCF	68.1x	22.6x	25x	23.4x	29.9x	26.2x	18.2x	24x
FCF Yield	1.47%	4.42%	4%	4.27%	3.34%	3.81%	5.51%	4.17%
Dividend per Share ²	-	-	-	-	-	-	2	2.04
Rate of return	-	-	-	-	-	-	5.85%	5.97%
EPS ²	1.77	0.35	0.63	-0.46	0.56	5.015	0.97	1
Distribution rate	-	-	-	-	-	-	206%	204%
Net sales ¹	4,122	4,169	3,906	3,770	163	203.2	193	195.9
EBITDA ¹	1,054	956	986	1,018	194.3	214.4	219.4	245.7
EBIT ¹	170	69	139	-12	-92.53	308	8.91	13.5
Net income ¹	155	30	54	-39	48.76	434.2	84.06	87.19
Net Debt ¹	2,575	2,927	2,914	2,715	560.9	230.6	84.59	-34.53
Reference price ²	31.52	20.85	41.54	62.72	53.62	34.16	34.16	34.16
Nbr of stocks (in thousands)	86,737	85,221	85,006	85,979	86,380	86,443	-	-
Announcement Date	17/02/22	16/02/23	16/02/24	21/02/25	20/02/26	-	-	-

¹USD in Million²USD

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.($)
ARRAY DIGITAL INFRASTRUCTURE, INC.	6.81x	15.67x	14.85x	-.--%	295.29Cr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-206.54x	44.54x	99.39x	-	1,79300Cr
SOFTBANK GROUP CORP.	38.92x	7.03x	31.8x	0.17%	23TCr
T-MOBILE US, INC.	17.91x	3.02x	7.68x	2.2%	20TCr
AT&T INC.	9.34x	2.26x	6.09x	5.22%	15TCr
KDDI CORPORATION	14.37x	2.32x	7.72x	2.97%	6.66TCr
VODAFONE GROUP PLC	14.26x	1.35x	4.61x	3.54%	3.6TCr
ADVANCED INFO SERVICE	21.61x	5.77x	10.56x	4.39%	3.4TCr
CHINA UNICOM (HONG KONG) LIMITED	8.9x	0.32x	1.3x	7.61%	2.5TCr
TELENOR ASA	12.72x	3.47x	7.67x	6.66%	2.08TCr
Average	-6.17x	8.57x	19.17x	3.64%	25.6TCr
Weighted average by Cap.	-138.11x	32.40x	73.93x	2.68%