US · DMRC
Digimarc Corporation
- Sector
- Technology · Information Technology Services
- Headquarters
- Beaverton, OR 97008
- Website
- digimarc.com
Price · as of 2024-12-31
$7.72
Market cap 95.84M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.17 | +226.04% |
| Intrinsic Value(DCF) | $6.18 | -19.95% |
| 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 | $25.60 | $111.82 | $486.97 | $10.12 | $40.32 |
| 2011 | $26.97 | $73.34 | $101.26 | $10.38 | $19.34 |
| 2012 | $21.61 | $48.73 | $150.76 | $8.60 | $37.12 |
| 2013 | $30.55 | $207.93 | $4.50 | $0.00 | $0.90 |
| 2014 | $22.19 | $761.02 | $3.09 | $0.00 | $38.19 |
| 2015 | $27.85 | $29.41 | $2.43 | $0.00 | $10.68 |
| 2016 | $24.90 | $26.29 | $3.98 | $0.00 | $0.00 |
| 2017 | $29.20 | $29.49 | $3.77 | $0.00 | $0.00 |
| 2018 | $29.64 | $28.35 | $0.96 | $0.00 | $20.53 |
| 2019 | $20.13 | $26.19 | $0.26 | $0.00 | $0.00 |
| 2020 | $35.99 | $36.21 | $3.31 | $0.00 | $0.00 |
| 2021 | $25.07 | $27.04 | $0.00 | $0.00 | $0.00 |
| 2022 | $19.94 | $20.56 | $0.31 | $0.00 | $0.00 |
| 2023 | $30.84 | $45.69 | $0.00 | $0.00 | $0.00 |
| 2024 | $15.44 | $25.17 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Digimarc Corporation's (DMRC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.17
- Current price
- $7.72
- AI upside
- +226.04%
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
$6.18
-19.95% 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 |
| DMRC | Digimarc Corporation | $7.72 | 95.84M | +226% | -20% | — | — | -8.42 | 5.35 | 8.54 | -9.21 | — | 10.72 | 63.09% | -107.52% | -101.54% | -63.28% | -104.10% | -49.91% | 0.10 | — | 4.30 | 3.85 | 0.19 | -1903.00% | 1024.00% | 1781.00% | -8.16% | -2.91 | -67.50% | 0.00% | 0.00% | 1.04% | -7.40 | -11.41 | 7.95 | 6.38 |
| DUOT | Duos Technologies Group, … | $7.55 | 157.61M | +1,376% | +747% | — | — | -3.99 | 18.99 | 5.90 | -5.71 | — | -5.46 | 6.44% | -150.85% | -147.85% | -282.24% | -175.70% | -45.04% | 3.77 | -38.39 | 0.50 | 0.45 | -0.29 | -1090.00% | -255.00% | -4584.00% | -12.41% | -0.22 | -85.26% | 0.00% | 0.00% | 0.79% | -4.12 | -8.48 | 6.21 | -3.29 |
| DVLT | Datavault AI Inc. | $0.71 | 198.73M | -58% | +751% | — | — | -0.06 | 0.04 | 1.16 | -0.45 | — | -0.45 | 14.06% | -790.50% | -1922.55% | -127.22% | -48.38% | -97.51% | 0.11 | -16.62 | 1.57 | 0.89 | -0.30 | -9661.00% | 2837.00% | 1871.00% | -568.58% | -4.26 | -40.42% | 0.00% | 0.00% | 0.00% | -0.45 | -0.54 | 3.53 | -4.67 |
| GDC | GD Culture Group Limited | $3.72 | 213.22M | — | — | — | — | -1.28 | -64.18 | — | -1.54 | — | -13.06 | 0.00% | — | — | -350.13% | -429.50% | -166.66% | -7.22 | — | 0.02 | 0.02 | -0.15 | -6263.00% | — | -6485.00% | -31.42% | -3.85 | -172.66% | 0.00% | 0.00% | 0.00% | -1.42 | -3.54 | — | -56.34 |
| IMMR | Immersion Corporation | $6.11 | 197.94M | +518% | -2% | +23% | — | 6.29 | 1.17 | 6.30 | 2.96 | 48.21 | 1.17 | 99.17% | 52.85% | 100.17% | 19.94% | 90.90% | 16.74% | 0.00 | — | 8.93 | 8.82 | -3.11 | 1304.00% | -1181.00% | -4865.00% | 9.64% | 1.07 | 131.94% | 3.47% | 21.80% | 10.94% | 2.97 | 2.59 | 1.57 | 4.98 |
| MEI | Methode Electronics, Inc. | $8.46 | 299.55M | +87% | -68% | — | — | -3.83 | 0.35 | 0.23 | 15.42 | — | 0.85 | 15.59% | -2.28% | -5.97% | -8.58% | -2.52% | -4.62% | 0.50 | -1.05 | 2.40 | 1.50 | 7.70 | -4943.00% | -596.00% | 46296.00% | -6.33% | 0.11 | -1.60% | 8.50% | -32.60% | 9.17% | -20.07 | -31.56 | 0.46 | 1.84 |
| ONTF | ON24, Inc. | $8.01 | 340.13M | +235% | -47% | — | — | -11.78 | 2.44 | 2.44 | -7.59 | — | 2.44 | 74.63% | -25.68% | -20.71% | -19.31% | 168.58% | -12.04% | 0.04 | -219.48 | 2.48 | 2.32 | 1.34 | -3267.00% | -592.00% | 5470.00% | 1.17% | 0.09 | -18.70% | 0.00% | 0.00% | 12.35% | -4.98 | 44.87 | 1.28 | 0.73 |
| TCX | Tucows Inc. | $18.16 | 201.65M | +384% | -51% | — | — | -2.68 | -1.24 | 0.52 | 5.98 | — | -0.65 | 24.07% | 24.07% | -19.43% | 58.43% | 22.59% | -10.18% | -4.15 | — | 0.61 | 0.22 | 4.53 | -3164.00% | 774.00% | -6999.00% | -11.27% | -0.02 | -5.50% | 0.00% | 0.00% | 0.00% | 8.92 | -36.63 | 2.15 | 0.45 |
| TTEC | TTEC Holdings, Inc. | $2.50 | 121.37M | +1,563% | -64% | — | — | — | 0.97 | 0.05 | -117.08 | — | -0.28 | 17.57% | 4.46% | -9.01% | 0.00% | 8.37% | 0.00% | 8.86 | 1.33 | 1.89 | 1.51 | -104.60 | -4080.00% | -320.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 70.28% | 10.79 | — | 0.48 | 4.09 |
| UIS | Unisys Corporation | $2.43 | 173.27M | +1,264% | +16% | — | — | -0.49 | 0.39 | 0.09 | -2.91 | -0.69 | 0.81 | 28.17% | 4.03% | -17.42% | -461.64% | 22.53% | -18.29% | 1.86 | 1.47 | 1.53 | 1.30 | -2.04 | 7097.00% | -290.00% | -33743.00% | -101.51% | -0.21 | -48.79% | 0.00% | 0.00% | 0.00% | 7.09 | -3.27 | 0.29 | -0.39 |
| WALD | Waldencast plc | $1.69 | 191.97M | +1,604% | -22% | -35% | — | -7.39 | 0.54 | 1.31 | 18.40 | — | -1.86 | 48.10% | -21.39% | -15.50% | -7.56% | -7.28% | -4.82% | 0.27 | -3.41 | 1.35 | 0.53 | 5.84 | -5618.00% | 2555.00% | -6282.00% | -3.29% | -0.11 | -1.47% | 0.00% | 0.00% | 0.00% | -8.99 | -44.53 | 1.92 | 0.58 |
About Digimarc Corporation
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.
- CEO
- Riley Young McCormack
- Employees
- 215
- Beta
- 1.65
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.18 ÷ $7.72) − 1 = -19.95% (DCF, example).