|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.680 USD | -6.84% |
|
+5.75% | -56.35% |
| 07-23 | Domo Shares Surge Pre-Bell as Board Approves $400 Million Takeover Bid by Progress Software | MT |
| 07-23 | Progress Software Corporation, Domo, Inc. - M&A Call |
Company Valuation: Domo, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,531 | 535.8 | 398 | 331.2 | 245.4 | 166.2 | - | - |
| Change | - | -65.01% | -25.71% | -16.78% | -25.93% | -32.28% | - | - |
| Enterprise Value (EV) | 1,552 | 577.9 | 450.6 | 403.6 | 245.4 | 166.2 | 166.2 | 166.2 |
| Change | - | -62.76% | -22.02% | -10.43% | -39.21% | -32.28% | 0% | 0% |
| P/E | -14.7x | -5x | -5.18x | -3.98x | -4.05x | -3.09x | -3.28x | -2.79x |
| PBR | -12.3x | -3.69x | -2.61x | -1.89x | - | - | - | - |
| PEG | - | 1.77x | 0.2x | -2.79x | 0.1x | 0.2x | 0.59x | -0.2x |
| Capitalization / Revenue | 5.94x | 1.74x | 1.25x | 1.04x | 0.77x | 0.53x | 0.51x | 0.54x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.53x | 0.51x | 0.54x |
| EV / EBITDA | -0x | -0x | 0x | 0x | 0x | 4.62x | 4.01x | 3.01x |
| EV / EBIT | -0x | -0x | 0x | -0x | 0x | 6.82x | 6x | 4.84x |
| EV / FCF | -0x | -0x | -0x | -0x | -0x | 19.3x | 8.49x | - |
| FCF Yield | -0.4% | -3.52% | -2.3% | -3.88% | -0.25% | 5.18% | 11.8% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -3.19 | -3.1 | -2.1 | -2.13 | -1.45 | -1.19 | -1.123 | -1.32 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 258 | 308.6 | 319 | 317 | 318.9 | 314 | 323.2 | 306.6 |
| EBITDA 1 | -23.29 | -0.434 | 17.69 | 8.499 | 30.54 | 36 | 41.45 | 55.2 |
| EBIT 1 | -28.57 | -5.644 | 11.15 | -0.169 | 20.7 | 24.35 | 27.68 | 34.32 |
| Net income 1 | -102.1 | -105.6 | -75.57 | -81.94 | -59.34 | -52.08 | -52.04 | -62.66 |
| Net Debt | 20.43 | 42.11 | 52.6 | 72.4 | - | - | - | - |
| Reference price 2 | 46.960 | 15.510 | 10.870 | 8.470 | 5.870 | 3.680 | 3.680 | 3.680 |
| Nbr of stocks (in thousands) | 32,610 | 34,545 | 36,618 | 39,108 | 41,798 | 45,151 | - | - |
| Announcement Date | 01/03/22 | 06/03/23 | 07/03/24 | 06/03/25 | 10/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -3.09x | - | - | - | 166M | |
| 17.87x | 5.2x | 9.29x | 1.78% | 331B | |
| 19.9x | 3.97x | 12.48x | 1.95% | 184B | |
| 63.84x | 6.24x | 16.72x | -.--% | 102B | |
| 31.78x | 3.04x | 11x | 0.21% | 40.14B | |
| 12.41x | 77.63x | 662.03x | -.--% | 32.92B | |
| 32.5x | 12.7x | 20.65x | -.--% | 28.7B | |
| 32.76x | 1.99x | 18.17x | -.--% | 16.83B | |
| 23.43x | 3.38x | 11.37x | - | 12.33B | |
| 79.02x | 7.48x | 32.09x | -.--% | 11.51B | |
| Average | 31.04x | 13.52x | 88.20x | 0.49% | 76.02B | |
| Weighted average by Cap. | 26.93x | 8.28x | 40.43x | 1.28% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DOMO Stock
- Valuation Domo, Inc.
Select your edition
All financial news and data tailored to specific country editions
