Valuation Digi International Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 11:33:03 2025-12-12 am EST			5-day change	1st Jan Change
46.22 ^USD	-2.11%		+2.79%	+53.32%

Dec. 10	Digi International Aligns with Simetric to Deliver Validation Esim Control and Distributed Iot Visibility	CI
Dec. 09	Digi International to Deliver Zero-Touch eSIM for Multi-Carrier Cellular Management and Distributed Edge Visibility	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	717	1,220	971.2	1,003	1,353	1,758	-	-
Change	-	70.16%	-20.4%	3.23%	35.01%	29.87%	-	-
Enterprise Value (EV)	717	1,423	971.2	1,003	1,353	1,758	1,758	1,758
Change	-	98.48%	-31.76%	3.23%	35.01%	29.87%	0%	0%
P/E ratio	67.8x	64x	40.3x	45.1x	33.8x	31.3x	28.1x	-
PBR	-	-	-	1.76x	2.13x	2.58x	2.33x	-
PEG	-	0.9x	1.7x	-5.04x	0.4x	0.8x	2.5x	-
Capitalization / Revenue	2.32x	3.14x	2.18x	2.36x	3.15x	3.66x	3.45x	3.27x
EV / Revenue	0x	0x	0x	0x	0x	3.66x	3.45x	3.27x
EV / EBITDA	0x	0x	0x	0x	0x	13.8x	12.6x	11.9x
EV / EBIT	0x	0x	0x	0x	0x	23.7x	21x	-
EV / FCF	-	0x	0x	0x	0x	17.6x	15.7x	13.3x
FCF Yield	-	2.93%	3.34%	8.07%	7.78%	5.69%	6.35%	7.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.31	0.54	0.67	0.61	1.08	1.508	1.68	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	308.6	388.2	444.8	424	430.2	480.3	509.7	537.6
EBITDA ¹	48.26	79.42	96.5	98.11	108.4	127.3	139.6	147.3
EBIT ¹	10.53	38.22	50.1	48.09	56.29	74.14	83.79	-
Net income ¹	10.37	19.38	24.77	22.5	40.8	56.87	62.66	81.2
Net Debt	-	203.1	-	-	-	-	-	-
Reference price ²	21.02	34.57	27.00	27.53	36.46	47.21	47.21	47.21
Nbr of stocks (in thousands)	34,111	35,292	35,969	36,415	37,122	37,233	-	-
Announcement Date	11/10/21	11/10/22	11/9/23	11/13/24	11/12/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIGI INTERNATIONAL INC.	31.31x	-	-	-	1.76B
CISCO SYSTEMS, INC.	27.14x	5.33x	13.79x	2.08%	313B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	35.32x	1.32x	25.49x	1.57%	175B
ARISTA NETWORKS, INC.	49.84x	17.9x	36.54x	-.--%	169B
ZHONGJI INNOLIGHT CO., LTD.	60.9x	17.33x	49.6x	0.2%	92.38B
MOTOROLA SOLUTIONS, INC.	29.3x	5.94x	18.3x	1.2%	61.3B
GARMIN LTD.	25.29x	5.33x	19.04x	1.66%	40.54B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.68x	2.42x	13.16x	2.79%	38.18B
NOKIA OYJ	33.13x	1.37x	9.89x	2.59%	35.54B
UBIQUITI INC.	40.66x	-	-	-	35.38B
Average	35.25x	7.12x	23.23x	1.51%	96.28B
Weighted average by Cap.	36.35x	7.83x	24.09x	1.39%