Valuation Stingray Group Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. 01:30:00 07/10/2026 am IST			5-day change	1st Jan Change
15.50 ^CAD	-1.90%		+1.94%	+7.34%

10/09	Stingray Group Inc. And LG Electronics Inc. Expand European Footprint, Launch 20 FAST Channels Across 13 Countries On LG Channels	CI
11/08	Stingray Group Inc. announces Quarterly dividend, payable on September 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	509.4	412.8	527.6	609.7	981.9	1,038	-	-
Change	-	-18.96%	27.81%	15.55%	61.05%	5.76%	-	-
Enterprise Value (EV) ¹	906.8	783.9	882.3	937.1	1,485	1,520	1,407	1,287
Change	-	-13.55%	12.56%	6.2%	58.5%	2.34%	-7.45%	-8.49%
P/E	15.4x	13.9x	-11.4x	16.9x	-34.4x	14.7x	10.8x	-
PBR	-	1.44x	2.13x	2.32x	4.64x	3.85x	2.87x	2.27x
PEG	-	-1.63x	0x	-0x	0x	-0x	0.3x	-
Capitalization / Revenue	1.8x	1.27x	1.53x	1.58x	2.08x	1.59x	1.49x	1.49x
EV / Revenue	3.21x	2.42x	2.55x	2.42x	3.15x	2.33x	2.02x	1.85x
EV / EBITDA	9.13x	6.87x	7.01x	6.59x	9.27x	6.71x	5.73x	5.05x
EV / EBIT	14.2x	11.8x	28.3x	10.6x	12.3x	10.3x	8.32x	6.92x
EV / FCF	13.9x	12.3x	10.8x	11.2x	14.6x	10.9x	8.57x	7.95x
FCF Yield	7.17%	8.12%	9.29%	8.92%	6.87%	9.15%	11.7%	12.6%
Dividend per Share ²	0.3	0.3	0.3	0.3	0.32	0.34	0.34	0.34
Rate of return	4.13%	5.03%	3.91%	3.34%	2.22%	2.19%	2.19%	2.19%
EPS ²	0.47	0.43	-0.67	0.53	-0.42	1.055	1.43	-
Distribution rate	63.8%	69.8%	-44.8%	56.6%	-76.2%	32.2%	23.8%	-
Net sales ¹	282.6	323.9	345.4	386.9	471.6	653.7	696.7	697
EBITDA ¹	99.27	114.1	125.9	142.2	160.2	226.4	245.5	255
EBIT ¹	63.72	66.49	31.17	88.12	121.2	147.9	169	186
Net income ¹	33.29	30.12	-13.74	36.44	-28.58	75.64	98.75	119
Net Debt ¹	397.4	371.1	354.7	327.4	503.4	481.5	368.2	248.8
Reference price ²	7.26	5.96	7.67	8.97	14.43	15.50	15.50	15.50
Nbr of stocks (in thousands)	70,178	69,313	68,808	68,217	68,046	66,999	-	-
Announcement Date	07/06/22	06/06/23	04/06/24	10/06/25	09/06/26	-	-	-

¹CAD in Million²CAD

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.($)
WALT DISNEY COMPANY (THE)	18.17x	2.14x	9.57x	1.45%	18TCr
FOX CORPORATION	10.66x	1.47x	6.32x	0.91%	2.52TCr
SIRIUS XM HOLDINGS INC.	8.83x	2.13x	6.93x	4.11%	886.82Cr
TBS HOLDINGS,INC.	17.89x	1.9x	20.32x	1.69%	575.91Cr
NEXSTAR MEDIA GROUP, INC.	4.9x	1.98x	5.54x	4.72%	482.64Cr
RTL GROUP S.A.	14.23x	0.71x	5.64x	8.23%	481.18Cr
NIPPON TELEVISION HOLDINGS, INC.	12.38x	1.02x	7.74x	1.59%	440.29Cr
ORIENTAL PEARL GROUP CO.,LTD.	45.74x	-	-	1.96%	435.74Cr
VERSANT MEDIA GROUP, INC.	7.42x	0.96x	3.08x	3.94%	431.71Cr
Average	15.58x	1.54x	8.14x	3.18%	2.68TCr
Weighted average by Cap.	16.89x	1.99x	9.07x	1.76%