Valuation Digi International Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 17/09/2024 am IST			5-day change	1st Jan Change
26.51 ^USD	-0.34%		-2.29%	+1.96%

08/08	Digi International Announces Expanded Support for Linux and Windows with Usb Connectivity Solution Digi AnywhereUSB® Plus	CI
08/08	B. Riley Trims Price Target on Digi International to $33 From $34, Maintains Buy Rating	MT

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	383.2	453.8	717	1,220	971.2	968.6	-	-
Change	-	18.43%	57.99%	70.16%	-20.4%	-0.26%	-	-
Enterprise Value (EV)	383.2	453.8	717	1,423	971.2	968.6	968.6	968.6
Change	-	18.43%	57.99%	98.48%	-31.76%	-0.26%	0%	0%
P/E ratio	38.9x	55.8x	67.8x	64x	40.3x	53.2x	27.4x	23.8x
PBR	1.1x	1.23x	-	-	-	1.74x	1.65x	-
PEG	-	-2.8x	6.3x	0.9x	1.7x	-2.1x	0.3x	1.5x
Capitalization / Revenue	1.51x	1.63x	2.32x	3.14x	2.18x	2.29x	2.22x	2.14x
EV / Revenue	0x	0x	0x	0x	0x	2.29x	2.22x	2.14x
EV / EBITDA	0x	0x	0x	0x	0x	10x	9.38x	8.85x
EV / EBIT	0x	0x	0x	0x	0x	20.9x	17.3x	14.7x
EV / FCF	0x	0x	-	0x	0x	12.9x	14.2x	14.5x
FCF Yield	5.12%	7.4%	-	2.93%	3.34%	7.77%	7.04%	6.92%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.35	0.28	0.31	0.54	0.67	0.5	0.97	1.12
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	254.2	279.3	308.6	388.2	444.8	423	435.5	452.8
EBITDA ¹	26.47	40.18	48.26	79.42	96.5	96.78	103.3	109.4
EBIT ¹	10.07	11.32	10.53	38.22	50.1	46.26	56.02	66
Net income ¹	9.958	8.411	10.37	19.38	24.77	19.21	39.05	51.15
Net Debt	-	-	-	203.1	-	-	-	-
Reference price ²	13.62	15.63	21.02	34.57	27.00	26.60	26.60	26.60
Nbr of stocks (in thousands)	28,137	29,036	34,111	35,292	35,969	36,415	-	-
Announcement Date	14/11/19	12/11/20	10/11/21	10/11/22	09/11/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DIGI INTERNATIONAL INC.	53.2x	-	-	-	97Cr
CISCO SYSTEMS, INC.	22.38x	3.78x	10.34x	+3.25%	20TCr
ARISTA NETWORKS, INC.	46.01x	15.67x	34.12x	-.--%	11TCr
MOTOROLA SOLUTIONS, INC.	51.35x	7.23x	23.02x	+0.86%	7.37TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	14.73x	0.58x	10.15x	+3.59%	5.39TCr
GARMIN LTD.	28.85x	5.21x	21.11x	+1.74%	3.32TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	15.37x	1.89x	10.04x	+3.84%	3.26TCr
ERICSSON	33.34x	0.95x	7.15x	+3.58%	2.48TCr
NOKIA OYJ	15.64x	0.82x	4.96x	+3.67%	2.29TCr
ZHONGJI INNOLIGHT CO., LTD.	23.69x	4.88x	19.09x	+0.67%	1.81TCr
Average	30.45x	4.56x	15.55x	+2.36%	5.72TCr
Weighted average by Cap.	30.33x	6.04x	17.20x	+2.23%