Company Valuation: Dolby Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,375 6,589 7,494 7,231 6,938 4,665 - -
Change - -29.72% 13.74% -3.51% -4.05% -32.77% - -
Enterprise Value (EV) 8,103 5,772 7,494 7,231 6,938 4,665 4,665 4,665
Change - -28.77% 29.85% -3.51% -4.05% -32.77% 0% 0%
P/E 31.1x 37.3x 38.2x 28.2x 27.6x 15.2x 13.9x 13.5x
PBR 3.6x 2.88x - - 2.65x 1.75x - -
PEG - -1x 2.9x 0.9x -10.61x 0.6x 1.56x 4.78x
Capitalization / Revenue 7.32x 5.26x 5.77x 5.68x 5.14x 3.32x 3.19x 3.02x
EV / Revenue 0x 0x 0x 0x 0x 3.32x 3.19x 3.02x
EV / EBITDA 0x 0x 0x 0x 0x 8.66x 8.18x 7.55x
EV / EBIT 0x 0x 0x 0x 0x 15.9x 13.6x 11.7x
EV / FCF 0x 0x 0x 0x 0x 13.7x 9.35x 8.63x
FCF Yield 4.2% 4.11% 4.49% 4.11% 6.28% 7.3% 10.7% 11.6%
Dividend per Share 2 0.91 1.02 1.11 - 1.32 - - -
Rate of return 0.98% 1.51% 1.42% - 1.82% - - -
EPS 2 2.97 1.81 2.05 2.69 2.62 3.25 3.54 3.64
Distribution rate 30.6% 56.4% 54.1% - 50.4% - - -
Net sales 1 1,281 1,254 1,300 1,274 1,349 1,406 1,464 1,546
EBITDA 1 550.2 420.6 463.9 460.1 496.3 538.6 570.4 618.1
EBIT 1 344.4 206.6 215.8 258.3 265 293.4 342.2 398.6
Net income 1 310.2 184.1 200.7 261.8 255 258.7 296.4 347.5
Net Debt -1,272 -817.6 - - - - - -
Reference price 2 92.47 67.46 78.36 75.84 72.39 49.31 49.31 49.31
Nbr of stocks (in thousands) 101,387 97,677 95,641 95,348 95,844 94,598 - -
Announcement Date 16/11/21 17/11/22 16/11/23 19/11/24 18/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.17x - - - 4.66B
-349.21x6.58x24.59x-.--% 24.18B
155.92x0.85x10.72x-.--% 7.34B
62.12x1.64x11.75x-.--% 3.69B
22.32x2.21x10.7x1.49% 1.61B
21.68x - - - 433M
Average -12.00x 2.82x 14.44x 0.37% 6.99B
Weighted average by Cap. -165.83x 4.75x 19.93x 0.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DLB Stock
  4. Valuation Dolby Laboratories, Inc.