
Digimarc Corp
NASDAQ:DMRC

Intrinsic Value
The intrinsic value of one
DMRC
stock under the Base Case scenario is
4.17
USD.
Compared to the current market price of 13.7 USD,
Digimarc Corp
is
Overvalued by 70%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Digimarc Corp
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Digimarc Corp
Balance Sheet Decomposition
Digimarc Corp
Current Assets | 30.9m |
Cash & Short-Term Investments | 21.6m |
Receivables | 6.5m |
Other Current Assets | 2.9m |
Non-Current Assets | 35.6m |
PP&E | 4.5m |
Intangibles | 29.9m |
Other Non-Current Assets | 1.2m |
Free Cash Flow Analysis
Digimarc Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Digimarc Corp
Revenue
|
37.8m
USD
|
Cost of Revenue
|
-14m
USD
|
Gross Profit
|
23.8m
USD
|
Operating Expenses
|
-66.4m
USD
|
Operating Income
|
-42.5m
USD
|
Other Expenses
|
2.1m
USD
|
Net Income
|
-40.4m
USD
|
DMRC Profitability Score
Profitability Due Diligence
Digimarc Corp's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

Score
Digimarc Corp's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
DMRC Solvency Score
Solvency Due Diligence
Digimarc Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Digimarc Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DMRC Price Targets Summary
Digimarc Corp
According to Wall Street analysts, the average 1-year price target for
DMRC
is 22.95 USD
with a low forecast of 15.15 USD and a high forecast of 31.5 USD.
Dividends
Current shareholder yield for DMRC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DMRC
stock under the Base Case scenario is
4.17
USD.
Compared to the current market price of 13.7 USD,
Digimarc Corp
is
Overvalued by 70%.