Valuation Stingray Group Inc. Toronto S.E.

Stocks

Delayed Toronto S.E. 05:27:37 12/09/26 am AEST			5-day change	1st Jan Change
15.38 ^CAD	-2.53%		-1.99%	+7.62%

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	1,057	-	-
Change	-	-18.96%	27.81%	15.55%	61.05%	7.67%	-	-
Enterprise Value (EV) ¹	906.8	783.9	882.3	937.1	1,485	1,539	1,425	1,306
Change	-	-13.55%	12.56%	6.2%	58.5%	3.6%	-7.36%	-8.38%
P/E	15.4x	13.9x	-11.4x	16.9x	-34.4x	15x	11x	-
PBR	-	1.44x	2.13x	2.32x	4.64x	3.92x	2.92x	2.31x
PEG	-	-1.63x	0x	-0x	0x	-0x	0.3x	-
Capitalization / Revenue	1.8x	1.27x	1.53x	1.58x	2.08x	1.62x	1.52x	1.52x
EV / Revenue	3.21x	2.42x	2.55x	2.42x	3.15x	2.35x	2.05x	1.87x
EV / EBITDA	9.13x	6.87x	7.01x	6.59x	9.27x	6.8x	5.81x	5.12x
EV / EBIT	14.2x	11.8x	28.3x	10.6x	12.3x	10.4x	8.43x	7.02x
EV / FCF	13.9x	12.3x	10.8x	11.2x	14.6x	11.1x	8.68x	8.06x
FCF Yield	7.17%	8.12%	9.29%	8.92%	6.87%	9.04%	11.5%	12.4%
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%	2.15%	2.15%	2.15%
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	15.78	15.78	15.78
Nbr of stocks (in thousands)	70,178	69,313	68,808	68,217	68,046	66,999	-	-
Announcement Date	7/6/22	6/6/23	4/6/24	10/6/25	9/6/26	-	-	-

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)	18.57x	2.18x	9.73x	1.42%	183B
FORMULA ONE GROUP	43.06x	6.17x	26.52x	-.--%	23.7B
TBS HOLDINGS,INC.	17.53x	1.81x	18.55x	1.76%	5.69B
ORIENTAL PEARL GROUP CO.,LTD.	45x	-	-	1.99%	4.28B
FUJI MEDIA HOLDINGS, INC.	13x	1.7x	16.67x	4.94%	3.74B
LIBERTY GLOBAL LTD.	-6.51x	2.2x	7.85x	-.--%	3.61B
ITV PLC	11.95x	0.87x	5.65x	7.14%	3.51B
CANAL+ SA	14.95x	0.59x	4.66x	1.46%	3.26B
MFE-MEDIAFOREUROPE N.V.	7.91x	0.71x	3.18x	6.3%	2.26B
Average	18.38x	2.03x	11.60x	2.78%	25.86B
Weighted average by Cap.	20.79x	2.52x	11.58x	1.47%