Digi International Inc.

Digi International Inc.

DGIIยทNASDAQ

$67.96

-0.72%
TechnologyCommunication Equipment

Digi International Inc. provides business and mission-critical Internet of Things (IoT) products, services, and solutions in the United States and internationally. The company operates in two segments, IoT Products & Services and IoT Solutions. It offers cellular routers for mission-critical wireless connectivity; cellular modules to embed cellular communications abilities into the products to deploy and manage intelligent and secure cellular connected products; console servers to provide secure and remote access to network equipment in data centers and at edge locations; and radio frequency products, including embedded wireless modules, off-the-shelf gateways, modems, and adapters under the Digi XBee brand. The company provides embedded system products under the Digi Connect, ConnectCore, and Rabbit brands; and infrastructure management products, comprising of serial servers, which offers serial port-to-Ethernet integration of devices into wired Ethernet networks; and universal serial bus solutions. In addition, it offers Digi Remote Manager, a recurring revenue cloud-based service that provides a secure environment for customers to manage their connected device deployment; Digi Wireless Design Services; and SmartSense by Digi for monitoring wirelessly the temperature of food and other perishable or sensitive goods, monitor facilities or pharmacies by tracking the completion of operating tasks by employees, as well as quality control and incident management for food service, healthcare, and transportation/logistics industries. Further, the company provides professional services, such as site planning, implementation management, application development, and customer training; data plan subscriptions; and enhanced technical support services. Digi International Inc. was incorporated in 1985 and is headquartered in Hopkins, Minnesota.

At a Glance

Live Snapshot
Market Cap$2.56B
EPS1.1000
P/E Ratio61.78
Earnings Date08/05/2026
Digi International Inc.

Digi International Inc. Fair Value Envelope

DGII ยท NASDAQ

Our analysis suggests that DGII has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $67.96, this represents a potential HIDDEN relative to our calculated worth for Digi International Inc..

Intrinsic Value
Current Price: $67.96

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$15.4B
+ Cash & Equivalents$21.9M
Firm Value$15.4B
- Debt$179.9M
Equity Value$15.2B
/ Shares Outstanding37,122,182B
DCF Value$409
UNDERVALUED BY 502%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$140.6M
$183.2M
$238.6M
$310.7M
$404.7M
$527.2M
$686.6M
$894.4M
$1.2B
$1.5B
Maintenance CapEx
-$685.1K
-$892.4K
-$1.2M
-$1.5M
-$2.0M
-$2.6M
-$3.3M
-$4.4M
-$5.7M
-$7.4M
Owner Earnings
$139.9M
$182.3M
$237.4M
$309.2M
$402.8M
$524.6M
$683.3M
$890.0M
$1.2B
$1.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$129.6M
$156.3M
$188.5M
$227.3M
$274.1M
$330.6M
$398.7M
$480.8M
$579.9M
$699.4M
Terminal Value represents 77.4% of Enterprise Value