US · DLPN
Dolphin Entertainment, Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- Coral Gables, FL 33134
- Website
- dolphinentertainment.com
Price · as of 2024-12-31
$1.41
Market cap 19.88M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $150.35 | +10,563.12% |
| Intrinsic Value(DCF) | $34.83 | +2,370.21% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $32.00 | $2.02 | $0.00 | ||
| 2011 | $32.00 | $129.57 | $36,722.73 | $0.00 | $0.00 |
| 2012 | $28.00 | $213.91 | $3,299,704.87 | $0.00 | $0.00 |
| 2013 | $24.00 | $1,277.44 | $13,756.20 | $0.00 | $184.59 |
| 2014 | $20.00 | $766.28 | $237.81 | $0.00 | $5.70 |
| 2015 | $136.00 | $156.39 | $84.70 | $0.00 | $0.00 |
| 2016 | $85.00 | $1,024.25 | $54,731.78 | $0.00 | $0.00 |
| 2017 | $32.50 | $1,135.55 | $1,331,554.67 | $14.53 | $507.26 |
| 2018 | $16.00 | $485.72 | $51,503.53 | $0.00 | $0.00 |
| 2019 | $6.10 | $61.77 | $1,703.89 | $0.00 | $0.00 |
| 2020 | $9.02 | $143.44 | $9.03 | $0.00 | $0.00 |
| 2021 | $7.78 | $49.78 | $252.75 | $0.00 | $0.00 |
| 2022 | $3.80 | $58.98 | $42.89 | $0.00 | $0.00 |
| 2023 | $2.66 | $23.81 | $38.81 | $0.00 | $0.00 |
| 2024 | $1.10 | $150.35 | $42.17 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Dolphin Entertainment, Inc.'s (DLPN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $150.35
- Current price
- $1.41
- AI upside
- +10,563.12%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$34.83
+2,370.21% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DLPN | Dolphin Entertainment, In… | $1.41 | 19.88M | +10,563% | +2,370% | — | — | -0.90 | 0.97 | 0.22 | -3.82 | — | -0.57 | 93.68% | -20.29% | -24.38% | -79.76% | -29.88% | -20.21% | 2.37 | -5.04 | 0.76 | 0.71 | -2.41 | -2781.00% | 1985.00% | -9684.00% | -1.41% | -0.01 | -0.45% | 0.00% | 0.00% | 0.00% | -2.93 | -192.98 | 0.60 | -3.20 |
| AGAE | Allied Gaming & Entertain… | $0.34 | 12.75M | +7,191% | +228% | — | — | -1.65 | 0.51 | 4.11 | 0.24 | -0.45 | 0.57 | 29.82% | -256.70% | -184.57% | -28.99% | -77.48% | -20.04% | 0.43 | — | 3.11 | 2.97 | 2.36 | 36584.00% | 1860.00% | 3204.00% | -32.47% | -0.32 | -41.08% | 0.00% | 0.00% | 74.54% | 0.12 | 0.23 | -0.31 | -0.90 |
| ANGH | Anghami Inc. | $3.00 | 20.07M | +4,838% | +136,784% | — | — | -0.60 | 0.64 | 0.49 | -0.65 | -0.22 | -1.19 | -30.76% | -79.57% | -81.38% | -270.84% | -318.79% | -88.55% | 0.21 | -749.60 | 0.60 | 0.58 | 0.03 | 26667.00% | 8872.00% | 109103.00% | -124.68% | -0.93 | -243.20% | 0.00% | 0.00% | 0.00% | -0.58 | -0.76 | 0.46 | -3.16 |
| CPOP | Pop Culture Group Co., Lt… | $0.33 | 4.62M | +34,174% | +1,708,727% | — | — | -2.52 | 0.81 | 0.16 | -10.64 | — | 0.89 | 4.01% | -5.92% | -6.40% | -37.37% | -14.03% | -8.77% | 2.45 | -23.98 | 1.47 | 0.89 | -8.02 | -8866.00% | 12716.00% | -10348.00% | 1.04% | 0.00 | 0.40% | 0.00% | 0.00% | 0.00% | -10.40 | 367.41 | 0.62 | 0.68 |
| HAO | Haoxi Health Technology L… | $1.29 | 9.64M | +9,819% | +32% | +1,126% | — | 0.69 | 0.15 | 0.08 | -0.87 | 2.80 | 0.17 | 2.83% | -6.10% | 11.82% | 27.06% | -22.56% | 20.90% | 0.11 | -43.52 | 5.05 | 3.58 | -1.45 | 2453.00% | -3239.00% | 31822.00% | -126.20% | -0.86 | -40.53% | 0.00% | 0.00% | 43.95% | 1.98 | 1.18 | -0.12 | 2.76 |
| HHS | Harte Hanks, Inc. | $2.75 | 20.39M | +15,172% | -26% | — | — | -1.22 | 1.70 | 0.20 | 4.29 | -0.07 | 1.78 | 69.42% | 1.13% | -16.36% | -145.85% | 5.04% | -26.02% | 1.13 | 11.19 | 1.53 | 1.42 | 1.22 | 187619.00% | -326.00% | -18784.00% | -18.21% | -0.09 | -20.30% | 0.00% | 0.00% | 0.80% | 24.67 | -7.67 | 0.28 | 13.59 |
| IQST | iQSTEL Inc. | $2.35 | 6.94M | +1,467% | +108,875% | — | — | -420.59 | 301.85 | 7.69 | -1026.87 | -68.36 | -312.53 | 2.92% | -0.29% | -2.12% | -66.24% | -8.03% | -10.24% | 1.12 | -0.39 | 0.99 | 0.95 | -2.61 | 61522.00% | 9600.00% | 8088.00% | -0.14% | -0.05 | -29.67% | 0.00% | 0.00% | 0.00% | -2618.73 | -708.71 | 7.71 | 22.44 |
| RSVR | Reservoir Media, Inc. | $8.97 | 588.43M | +198% | -64% | -31% | -77% | 61.53 | 1.30 | 3.00 | 14.61 | 5.53 | -1.34 | 63.81% | 22.09% | 4.88% | 2.15% | 3.90% | 0.94% | 1.08 | 1.60 | 1.20 | 0.90 | 6.42 | 111212.00% | 956.00% | 26216.00% | -10.78% | 0.69 | -7.28% | 0.00% | 0.00% | 0.00% | 24.19 | -16.54 | 5.34 | 0.95 |
| SJ | Scienjoy Holding Corporat… | $1.32 | 55.89M | +328% | -57% | +211% | -85% | 9.40 | 0.21 | 0.18 | -0.63 | — | 0.41 | 18.00% | 2.99% | 2.91% | 2.27% | 3.01% | 1.87% | 0.00 | — | 3.39 | 3.35 | -4.53 | -22630.00% | -673.00% | -3373.00% | 27.01% | 0.43 | 7.37% | 0.00% | 0.00% | 22.41% | -0.85 | -0.51 | -0.03 | 2.74 |
| TDIC | Dreamland Limited Class A… | $0.17 | 5.1M | — | — | +18% | +1,900% | — | — | — | — | — | — | 26.14% | 1.69% | 14.03% | 131.71% | 41.31% | 20.94% | 1.62 | 1.18 | 1.33 | 0.99 | -0.24 | -870.00% | 12408.00% | -41034.00% | — | -0.36 | -1580.09% | — | 0.00% | — | — | — | — | — |
About Dolphin Entertainment, Inc.
Dolphin Entertainment, Inc., together with its subsidiaries, operates as an independent entertainment marketing and premium content development company in the United States. It operates in two segments, Entertainment Publicity, and Marketing and Content Production. The Entertainment Publicity and Marketing segment offers public relations, entertainment content marketing, strategic communications, social media and digital marketing, creative branding, talent publicity, and entertainment marketing services, as well as produces promotional video content. The Content Production segment produces and distributes feature films and digital content. In addition, it offers strategic marketing and publicity services to individuals and corporates in the entertainment, hospitality, and music industries; and marketing direction, public relations counsel, and media strategy for video game publishers, as well as eSports leagues and other entities in the gaming industry. The company was formerly known as Dolphin Digital Media, Inc. and changed its name to Dolphin Entertainment, Inc. in July 2017. Dolphin Entertainment, Inc. is headquartered in Coral Gables, Florida.
- CEO
- William O'Dowd
- Employees
- 269
- Beta
- 2.58
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($34.83 ÷ $1.41) − 1 = +2,370.21% (DCF, example).