Digital Garage Valuation

Q: What is the Fair Price of DLGE.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

DLGE.F ($23.13) is trading below our estimate of [[fair value]] ($60.2)

Is DLGE.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of DLGE.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: DLGE.F ($23.13) is trading below our estimate of fair value ($60.2)

Significantly Below Fair Value: DLGE.F is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for DLGE.F?

Key metric: As DLGE.F is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for DLGE.F. This is calculated by dividing DLGE.F's market cap by their current revenue.
What is DLGE.F's PS Ratio?
PS Ratio	6.2x
Sales	JP¥27.76b
Market Cap	JP¥172.71b

DLGE.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	6.7x
Enterprise Value/EBITDA	-24.4x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does DLGE.F's PS Ratio compare to its peers?

The above table shows the PS ratio for DLGE.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	2.6x
HCKT Hackett Group	2.9x	5.9%	US$869.5m
CINT CI&T	2.4x	16.2%	US$905.7m
UIS Unisys	0.3x	3.4%	US$569.5m
GDYN Grid Dynamics Holdings	4.8x	17.4%	US$1.6b
DLGE.F Digital Garage	6.2x	16.0%	US$172.7b

Price-To-Sales vs Peers: DLGE.F is expensive based on its Price-To-Sales Ratio (6.2x) compared to the peer average (2.6x).

Price to Sales Ratio vs Industry

How does DLGE.F's PS Ratio compare vs other companies in the US IT Industry?

27 Companies	Price / Sales	Estimated Growth	Market Cap
KD Kyndryl Holdings	0.5x	1.6%	US$7.97b
DXC DXC Technology	0.3x	-1.9%	US$4.08b
RXT Rackspace Technology	0.2x	0.7%	US$600.78m
UIS Unisys	0.3x	3.4%	US$569.47m

27 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: DLGE.F is expensive based on its Price-To-Sales Ratio (6.2x) compared to the US IT industry average (2.4x).

Price to Sales Ratio vs Fair Ratio

What is DLGE.F's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

DLGE.F PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	6.2x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate DLGE.F's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Bitdeer Technologies Group

US$1.6b

Operates as a technology company for blockchain and computing.

BTDR

US$12.23

2.9%

160.2%

Capgemini

€25.9b

Engages in the provision of consulting, digital transformation, technology, and engineering services primarily in North America, France, the United Kingdom, Ireland, the rest of Europe, the Asia-Pacific, and Latin America.

CAPM.F

€156.80

-3.8%

-24.4%

ACI Worldwide

US$6.0b

A software company, develops, markets, installs, and supports a range of software products and solutions for facilitating digital payments in the United States and internationally.

ACIW

US$56.66

3.5%

108.7%