Valuation Digi International Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 17/07/2025 am IST			5-day change	1st Jan Change
33.14 ^USD	+0.85%		-6.12%	+9.63%

26/06	Digi International Inc., Q2 2025 Earnings Call, May 07, 2025
23/06	Digi International Announces Anterix Active Solution for Industrial Connectivity at the Edge in Utilities and Critical Infrastructure	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	453.8	717	1,220	971.2	1,003	1,218	-	-
Change	-	57.99%	70.16%	-20.4%	3.23%	21.5%	-	-
Enterprise Value (EV)	453.8	717	1,423	971.2	1,003	1,218	1,218	1,218
Change	-	57.99%	98.48%	-31.76%	3.23%	21.5%	0%	0%
P/E ratio	55.8x	67.8x	64x	40.3x	45.1x	28x	22.4x	9.13x
PBR	1.23x	-	-	-	1.76x	2x	1.82x	-
PEG	-	6.3x	0.9x	1.7x	-5.04x	0.3x	0.9x	0x
Capitalization / Revenue	1.63x	2.32x	3.14x	2.18x	2.36x	2.88x	2.76x	2.71x
EV / Revenue	0x	0x	0x	0x	0x	2.88x	2.76x	2.71x
EV / EBITDA	0x	0x	0x	0x	0x	11.8x	11.1x	11.2x
EV / EBIT	0x	0x	0x	0x	0x	21.7x	20x	-
EV / FCF	0x	-	0x	0x	0x	12.7x	13.2x	11.7x
FCF Yield	7.4%	-	2.93%	3.34%	8.07%	7.89%	7.56%	8.55%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.28	0.31	0.54	0.67	0.61	1.172	1.468	3.6
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	279.3	308.6	388.2	444.8	424	423.2	441.6	448.7
EBITDA ¹	40.18	48.26	79.42	96.5	98.11	103.5	109.8	108.8
EBIT ¹	11.32	10.53	38.22	50.1	48.09	56.1	60.81	-
Net income ¹	8.411	10.37	19.38	24.77	22.5	43.46	49.43	55.3
Net Debt	-	-	203.1	-	-	-	-	-
Reference price ²	15.63	21.02	34.57	27.00	27.53	32.86	32.86	32.86
Nbr of stocks (in thousands)	29,036	34,111	35,292	35,969	36,415	37,067	-	-
Announcement Date	12/11/20	10/11/21	10/11/22	09/11/23	13/11/24	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIGI INTERNATIONAL INC.	28.04x	-	-	-	121.8Cr
CISCO SYSTEMS, INC.	26.18x	4.79x	12.96x	2.41%	27TCr
ARISTA NETWORKS INC	43.76x	18.87x	32.63x	-.--%	13TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.03x	0.62x	12.24x	2.96%	7.54TCr
MOTOROLA SOLUTIONS, INC.	33.06x	6.3x	19.74x	1.08%	6.82TCr
GARMIN LTD.	26.87x	5.69x	20.11x	1.65%	4.16TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.83x	2.21x	12.74x	2.93%	3.59TCr
ZHONGJI INNOLIGHT CO., LTD.	24.32x	5.25x	18.78x	0.58%	2.71TCr
NOKIA OYJ	18.61x	0.94x	6.75x	3.37%	2.58TCr
UBIQUITI INC.	41.23x	-	-	-	2.48TCr
Average	27.89x	5.58x	16.99x	1.87%	7.01TCr
Weighted average by Cap.	29.21x	7.08x	17.92x	1.8%