Digimarc Corporation

Digimarc Corporation

DMRCยทNASDAQ

$14.46

-6.5%
TechnologyInformation Technology Services

Digimarc Corporation provides automatic identification solutions to commercial and government customers in the United States and internationally. The company offers Digimarc watermarks, a data carrier that provides a digital identity to media objects; Digimarc Discover, a software for computing devices and network interfaces that recognize and decode indicia of the identity of media; and Digimarc Verify, a suite of software tools used to inspect and verify that the identification and discovery of media. Its solutions are used in various application solutions, such as product authentication of physical products; sorting of consumer-packaged goods in recycling streams; track and trace of products within the supply chain; quality control in manufacturing processes; inventory management and planogram compliance; retail point of sale transaction processing; piracy deterrence of digital media objects; content identification and media management; and enhanced services in support of mobile commerce. The company offers its solutions through its sales personnel and business partners. Digimarc Corporation was incorporated in 2008 and is based in Beaverton, Oregon.

At a Glance

Live Snapshot
Market Cap$321.62M
EPS-1.4900
P/E Ratio-9.70
Earnings Date08/05/2026
Digimarc Corporation

Digimarc Corporation Fair Value Envelope

DMRC ยท NASDAQ

Our analysis suggests that DMRC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $14.46, this represents a potential HIDDEN relative to our calculated worth for Digimarc Corporation.

Intrinsic Value
Current Price: $14.46

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-$1.3B
+ Cash & Equivalents$9.8M
Firm Value-$1.3B
- Debt$5.2M
Equity Value-$1.3B
/ Shares Outstanding21,515,463B
DCF Value-$62
OVERVALUED BY 528%

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
-$18.1M
-$27.9M
-$42.9M
-$66.1M
-$101.7M
-$156.5M
-$240.8M
-$370.6M
-$570.3M
-$877.7M
Maintenance CapEx
-$175.4K
-$270.0K
-$415.5K
-$639.4K
-$984.0K
-$1.5M
-$2.3M
-$3.6M
-$5.5M
-$8.5M
Owner Earnings
-$18.3M
-$28.2M
-$43.3M
-$66.7M
-$102.7M
-$158.0M
-$243.1M
-$374.2M
-$575.8M
-$886.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$16.9M
-$24.1M
-$34.4M
-$49.0M
-$69.9M
-$99.6M
-$141.9M
-$202.2M
-$288.1M
-$410.5M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.