Valuation Dolby Laboratories, Inc.

Stocks

Market Closed - NYSE 06:00:03 15/08/26 am AEST			5-day change	1st Jan Change
62.39 ^USD	+0.03%		+1.00%	-2.85%

14/08	Dolby Laboratories, Inc. and Seattle Seahawks Announce Integration of Dolby Optiview with Dolby Vision for Seattle Seahawks Fans	CI
10/08	Dolby Laboratories, Inc. acquired Video-compression technology portfolio from OP Solutions, LLC.	CI

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	5,844	-	-
Change	-	-29.72%	13.74%	-3.51%	-4.05%	-15.77%	-	-
Enterprise Value (EV)	8,103	5,772	7,494	7,231	6,938	5,844	5,844	5,844
Change	-	-28.77%	29.85%	-3.51%	-4.05%	-15.77%	0%	0%
P/E	31.1x	37.3x	38.2x	28.2x	27.6x	20.2x	17.6x	16.9x
PBR	3.6x	2.88x	-	-	2.65x	2.23x	-	-
PEG	-	-1x	2.9x	0.9x	-10.61x	1.1x	1.2x	4.13x
Capitalization / Revenue	7.32x	5.26x	5.77x	5.68x	5.14x	4.12x	3.98x	3.81x
EV / Revenue	0x	0x	0x	0x	0x	4.12x	3.98x	3.81x
EV / EBITDA	0x	0x	0x	0x	0x	10.7x	10.3x	9.41x
EV / EBIT	0x	0x	0x	0x	0x	19.3x	17.2x	14.4x
EV / FCF	0x	0x	0x	0x	0x	14.1x	11.9x	10.8x
FCF Yield	4.2%	4.11%	4.49%	4.11%	6.28%	7.08%	8.43%	9.23%
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	3.092	3.545	3.69
Distribution rate	30.6%	56.4%	54.1%	-	50.4%	-	-	-
Net sales ¹	1,281	1,254	1,300	1,274	1,349	1,420	1,467	1,535
EBITDA ¹	550.2	420.6	463.9	460.1	496.3	547.1	569.6	621.2
EBIT ¹	344.4	206.6	215.8	258.3	265	302.5	339.2	404.7
Net income ¹	310.2	184.1	200.7	261.8	255	255.7	292.3	349
Net Debt	-1,272	-817.6	-	-	-	-	-	-
Reference price ²	92.47	67.46	78.36	75.84	72.39	62.39	62.39	62.39
Nbr of stocks (in thousands)	101,387	97,677	95,641	95,348	95,844	93,669	-	-
Announcement Date	16/11/21	17/11/22	16/11/23	19/11/24	18/11/25	-	-	-

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.($)
DOLBY LABORATORIES, INC.	20.17x	-	-	-	5.84B
ZSCALER, INC.	-428.86x	8.24x	30.78x	-.--%	29.69B
KLARNA GROUP PLC	162.99x	0.96x	13.25x	-.--%	7.86B
MONDAY.COM LTD.	60.3x	1.75x	10.43x	-.--%	3.7B
EACON GROUP CO., LTD	-45.54x	-	-	-	1.54B
TRAFFIC CONTROL TECHNOLOGY CO., LTD.	22.04x	-	-	-	444M
STOCKHOLM NORDTECH GROUP AB	132.18x	4.64x	15x	-	383M
Average	-10.96x	3.90x	17.36x	0%	7.07B
Weighted average by Cap.	-224.84x	6.26x	25.51x	0%