Valuation Array Digital Infrastructure, Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 14/02/2026 am IST			5-day change	1st Jan Change
50.88 ^USD	+0.63%		+4.37%	-5.11%

14/01	Array Digital Infrastructure Closes Spectrum Assets Deal With AT&T; Declares Special Dividend	MT
14/01	Array completes sale of select spectrum assets to AT&T for $1.018 billion	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,640	2,734	1,777	3,531	5,393	4,395	4,395	-
Change	-	3.54%	-35.01%	98.73%	52.71%	-18.5%	0%	-
Enterprise Value (EV) ¹	3,857	5,309	4,704	6,445	8,108	4,096	4,546	4,627
Change	-	37.63%	-11.4%	37.02%	25.79%	-49.47%	10.97%	1.78%
P/E ratio	11.7x	17.8x	59.6x	65.9x	-136x	-40.4x	48.7x	40.5x
PBR	0.6x	0.6x	0.39x	0.76x	1.18x	1.69x	1.62x	1.54x
PEG	-	-0.5x	-0.7x	0.8x	1x	-0x	-0x	2x
Capitalization / Revenue	0.65x	0.66x	0.43x	0.9x	1.43x	27.8x	20.4x	20.4x
EV / Revenue	0.96x	1.29x	1.13x	1.65x	2.15x	26x	21.1x	21.5x
EV / EBITDA	3.63x	5.04x	4.92x	6.54x	7.96x	58.5x	29.4x	26.9x
EV / EBIT	22.3x	31.2x	68.2x	46.4x	-676x	-72.5x	333x	141x
EV / FCF	15.6x	68.1x	22.6x	25x	23.4x	29.1x	22.8x	22.4x
FCF Yield	6.43%	1.47%	4.42%	4%	4.27%	3.44%	4.38%	4.47%
Dividend per Share ²	-	-	-	-	-	-	-	1.25
Rate of return	-	-	-	-	-	-	-	2.46%
EPS ²	2.62	1.77	0.35	0.63	-0.46	-1.26	1.045	1.256
Distribution rate	-	-	-	-	-	-	-	99.5%
Net sales ¹	4,037	4,122	4,169	3,906	3,770	157.8	215.4	215.1
EBITDA ¹	1,063	1,054	956	986	1,018	70	154.9	172.3
EBIT ¹	173	170	69	139	-12	-56.5	13.63	32.85
Net income ¹	229	155	30	54	-39	-110.7	91.39	110.3
Net Debt ¹	1,217	2,575	2,927	2,914	2,715	-298.6	150.8	231.6
Reference price ²	30.69	31.52	20.85	41.54	62.72	50.88	50.88	50.88
Nbr of stocks (in thousands)	86,036	86,737	85,221	85,006	85,979	86,380	86,380	-
Announcement Date	18/02/21	17/02/22	16/02/23	16/02/24	21/02/25	-	-	-

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.	-40.39x	25.95x	58.52x	-	439.5Cr
T-MOBILE US, INC.	20.51x	3.43x	8.71x	1.88%	24TCr
AT&T INC.	12.5x	2.66x	7.13x	3.87%	20TCr
SOFTBANK GROUP CORP.	9.08x	5.08x	27.22x	0.25%	16TCr
KDDI CORPORATION	13.87x	2.24x	7.28x	2.99%	6.71TCr
ADVANCED INFO SERVICE	22.51x	5.77x	10.58x	4.17%	3.72TCr
VODAFONE GROUP PLC	16.2x	1.42x	5.01x	3.66%	3.62TCr
CHINA UNICOM (HONG KONG) LIMITED	8.93x	0.38x	1.53x	7.17%	2.84TCr
TELENOR ASA	21.12x	4.1x	9.12x	5.46%	2.54TCr
VODACOM GROUP LIMITED	14.89x	2.1x	5.59x	4.71%	1.88TCr
Average	9.92x	5.31x	14.07x	3.8%	8.24TCr
Weighted average by Cap.	14.81x	3.50x	11.77x	2.68%