Using the industry peer median EV/EBITDA multiple (trailing + forward), DMC Global Inc. (BOOM) has a fair value of $8.42 based on 5 comparable companies in the Oil & Gas Equipment & Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| DMC Global Inc.BOOM | 143 | 7.1x | 6.4x |
| Gran Tierra Energy Inc. | 306 | 3.5x | 3.4x |
| Tigo Energy, Inc. | 271 | 24.2x | 18.9x |
| Kolibri Global Energy Inc. | 189 | 5.8x | 6.6x |
| NCS Multistage Holdings, Inc. | 161 | 7.8x | 9.8x |
| Evolution Petroleum Corporation | 160 | 7.3x | 7.6x |
| Industry Median | 7.3x | 7.6x | |
| (*) EBITDA | 33 | 37 | |
| = Enterprise Value | 238 | 279 | |
| (-) Net Debt | 91 | 91 | |
| Equity Value | 147 | 188 | |
| (/) Outstanding shares | 20 | 20 | |
| Fair Price | $7 | $9 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), DMC Global Inc. (BOOM) has a fair value of $57.21 based on 7 comparable companies in the Oil & Gas Equipment & Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| DMC Global Inc.BOOM | 143 | 0.4x | 0.3x |
| Gran Tierra Energy Inc. | 306 | 1.6x | 1.5x |
| Tigo Energy, Inc. | 271 | 2.6x | 2.0x |
| Aemetis, Inc. | 207 | 2.5x | 1.6x |
| Kolibri Global Energy Inc. | 189 | 4.1x | 4.7x |
| NCS Multistage Holdings, Inc. | 161 | 0.7x | 0.9x |
| Evolution Petroleum Corporation | 160 | 2.3x | 2.4x |
| SunPower Inc. | 97 | 0.3x | 1.0x |
| Industry Median | 2.3x | 1.6x | |
| (*) Revenue | 610 | 684 | |
| = Enterprise Value | 1,383 | 1,077 | |
| (-) Net Debt | 91 | 91 | |
| Equity Value | 1,292 | 986 | |
| (/) Outstanding shares | 20 | 20 | |
| Fair Price | $65 | $50 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.