DATA STORAGE CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.13 USD | +5.99% |
|
+10.09% | +78.12% |
| 28/03 | Data Storage Corporation Provides Earnings Guidance in 2024 | CI |
| 28/03 | Data Storage Seeks Acquisitions | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 18.12 | 20.48 | 10.1 | 19.76 | 35.5 | - |
| Enterprise Value (EV) 1 | 18.12 | 20.48 | 10.1 | 19.76 | 35.5 | 35.5 |
| P/E ratio | - | 102 x | -2.31 x | 57.6 x | 30.2 x | 19 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.94 x | 1.38 x | 0.42 x | - | 1.31 x | 1.15 x |
| EV / Revenue | 1.94 x | 1.38 x | 0.42 x | - | 1.31 x | 1.15 x |
| EV / EBITDA | - | 39.6 x | 2,305 x | - | 15.4 x | 11.8 x |
| EV / FCF | - | -2,50,81,491 x | - | - | - | - |
| FCF Yield | - | -0% | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 3,213 | 6,693 | 6,822 | 6,860 | 6,920 | - |
| Reference price 2 | 5.640 | 3.060 | 1.480 | 2.880 | 5.130 | 5.130 |
| Announcement Date | 31/03/21 | 31/03/22 | 31/03/23 | 28/03/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 9.321 | 14.88 | 23.87 | - | 27 | 30.8 |
| EBITDA 1 | - | 0.5173 | 0.00438 | - | 2.3 | 3 |
| EBIT 1 | - | -0.7671 | -4.076 | - | 0.5 | 1.2 |
| Operating Margin | - | -5.16% | -17.08% | - | 1.85% | 3.9% |
| Earnings before Tax (EBT) 1 | - | -0.1397 | -4.409 | - | 1.1 | 1.8 |
| Net income 1 | - | 0.2042 | -4.357 | 0.3816 | 1.2 | 1.9 |
| Net margin | - | 1.37% | -18.25% | - | 4.44% | 6.17% |
| EPS 2 | - | 0.0300 | -0.6400 | 0.0500 | 0.1700 | 0.2700 |
| Free Cash Flow | - | -0.8165 | - | - | - | - |
| FCF margin | - | -5.49% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 31/03/21 | 31/03/22 | 31/03/23 | 28/03/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3.86 | 4.913 | 8.657 | 4.828 | 4.419 | 5.967 | 6.88 | 5.904 | 5.987 | 7.3 | 6.3 | 6.5 | 6.9 |
| EBITDA 1 | 0.039 | -0.0387 | 0.6045 | 0.0329 | 0.1624 | -0.4998 | 0.3365 | 0.4077 | 0.4866 | 0.5 | 0.5 | 0.6 | 0.6 |
| EBIT 1 | -0.3317 | -0.3754 | 0.1866 | -0.7436 | -0.2232 | -3.003 | -0.041 | 0.1067 | 0.0141 | 0.1 | 0.1 | 0.2 | 0.2 |
| Operating Margin | -8.59% | -7.64% | 2.16% | -15.4% | -5.05% | -50.33% | -0.6% | 1.81% | 0.24% | 1.37% | 1.59% | 3.08% | 2.9% |
| Earnings before Tax (EBT) 1 | 0.1346 | -0.4102 | 0.1232 | -0.8572 | -0.253 | -3.15 | 0.0351 | 0.206 | 0.1577 | 0.2 | 0.2 | 0.3 | 0.4 |
| Net income 1 | 0.1356 | -0.009 | 0.1358 | -0.847 | -0.2456 | -3.128 | 0.0507 | 0.2268 | 0.179 | 0.2 | 0.2 | 0.3 | 0.4 |
| Net margin | 3.51% | -0.18% | 1.57% | -17.55% | -5.56% | -52.43% | 0.74% | 3.84% | 2.99% | 2.74% | 3.17% | 4.62% | 5.8% |
| EPS 2 | 0.0200 | -0.0200 | 0.0200 | -0.1300 | -0.0400 | -0.4600 | 0.0100 | 0.0300 | 0.0200 | 0.0300 | 0.0300 | 0.0500 | 0.0500 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 15/11/21 | 31/03/22 | 16/05/22 | 11/08/22 | 14/11/22 | 31/03/23 | 15/05/23 | 14/08/23 | 14/11/23 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -0.82 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | 0.46 | - | - | - | - |
| Capex / Sales | - | 3.06% | - | - | - | - |
| Announcement Date | 31/03/21 | 31/03/22 | 31/03/23 | 28/03/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
5.13
USD
Average target price
9
USD
Spread / Average Target
+75.44%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +78.12% | 35.5M | |
| +2.11% | 261B | |
| +5.74% | 29.91B | |
| +28.14% | 14.93B | |
| -15.79% | 6.11B | |
| -18.10% | 3.83B | |
| +36.88% | 3.6B | |
| -3.16% | 3.24B | |
| +0.72% | 2.38B | |
| -3.50% | 2.33B |
- Stock Market
- Equities
- DTST Stock
- Financials Data Storage Corporation
