D-Box Technologies Inc. (DBO) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of D-Box Technologies Inc. stock C$1.21, price C$1.10, upside +10.0%, quality 80 out of 100. Rating: fairly valued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range C$0.0650 – C$1.30 · fair‑value band C$0.7689 – C$1.85 · the C$1.10 price screens below the C$1.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow D-Box Technologies in your weekly email
Every Wednesday you see whether D-Box Technologies is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
D-BOX Technologies Inc. designs, manufactures, and commercializes haptic motion systems intended for theatrical entertainment, sim racing and simulation, and training business in the United States, Canada, Europe, Asia, South America, Oceania, and Africa.
Show moreShow less
The company produces haptic effects for movies, television series, computer games, and music, as well as virtual reality, and wellness and relaxation contents.
It also sells or leases D-BOX hardware, including haptic actuators and haptic bases that are integrated by resellers, integrators, and equipment or seating manufacturers into chairs, recliners, seats, haptic controllers, and electronic interfaces or servers; markets the D-BOX technology under their own brands; and licenses D-BOX Haptic Code in theatres and entertainment centers equipped with the D-BOX haptic systems to play content encoded by D-BOX. In addition, the company provides haptic controllers, video game peripherals, gaming chairs, sim racing equipment, and virtual reality systems.
It sells its products to OEMs, including integrators, resellers, and distributors. D-BOX Technologies Inc. is headquartered in Longueuil, Canada.
Stock analysis
D-Box Technologies Inc. (DBO) currently trades at C$1.10, while our model-based Fair Value estimate is C$1.21, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of C$1.99 per share, and 8 of the 24 models we run sit above the C$1.10 price.
Bear case: the Economic Profit group reads lowest at C$0.5650, and 16 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: C$0.7689 (bear) to C$1.85 (bull), the price of C$1.10 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 80/100 (high quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
D-Box Technologies Inc. reported revenue of C$57.6M in FY2026 versus C$21.3M in FY2022, a compound +28.2%/yr. Reported net income was C$17.4M in FY2026.
Key figures
Market cap C$246M (≈ $174M) Micro · P/E ratio 14.1 · P/S ratio 4.24 · EPS (TTM) C$0.0800 · Net margin 31.8% · Return on equity 65.6% · Return on assets (EBIT) 8.2% (5-year average) · Operating margin 21.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 84 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 124% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 5% fair-value upside, at 10%, DBO screens cheaper than that median.
Fair Value models
BearC$0.7689Fair Value C$1.21BullC$1.85
Price C$1.10 · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (C$0.0489 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+34.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+19.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+39.0%
Start year 2021 (pandemic). Over 10 years: +7.1% a year
Revenue growth 26 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+36.7%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−51.1% (2021) → 21.4% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: rate outside our plausibility band
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+17.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Canada: IMF forecast 2.1% a year to 2030, 2.6% from 2016 to 2025) that is about +14.5% a year for the price.
Compare D-Box Technologies Inc. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Consumer Electronics · 114 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score80 · Top 25%
Fair Value upside+10.0% · Above median
Profitability
Return on equity (12 months)65.6% · Top 25%
Return on assets37.4% · Top 25%
Net margin (12 months)31.8% · Top 25%
Operating margin (12 months)21.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)2.8% · Below median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Consumer Electronics median · lower = cheaper
P/E (12 months)14.1× · Cheaper than median
P/B7.10× · Priciest 25%
P/S (12 months)4.24× · Priciest 25%
Price / free cash flow (fiscal year)22.3× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "D-Box Technologies Inc. Fair Value". https://www.fairvalue-calculator.com/stock/DBO
Frequently asked questions
Is D-Box Technologies Inc. (DBO) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of C$1.21 versus a price of C$1.10, about +10% upside (fairly valued).
What is the fair value of DBO?
Our model-based fair value for D-Box Technologies Inc. is C$1.21 (as of Nov 6, 2026), built from audited fundamentals. The current price: C$1.10.
What is the quality score of DBO?
D-Box Technologies Inc. has a Quality Score of 80/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for D-Box Technologies Inc. (DBO)?
Our model-based price target is the fair value of C$1.21 (as of Nov 6, 2026) from 24 valuation models. Cautious scenario C$0.7689, optimistic scenario C$1.85. It is a calculation from audited fundamentals, not an analyst target.
What is the D-Box Technologies Inc. stock forecast for 2026?
Our models put fair value at C$1.21, about +10% upside versus a price of C$1.10 (fairly valued). Cautious scenario C$0.7689, optimistic scenario C$1.85. The calculation is refreshed regularly with new filings.
What is the revenue of D-Box Technologies Inc. (DBO)?
D-Box Technologies Inc. reported trailing-twelve-month revenue of about C$58.0M (latest available figure, as of Nov 6, 2026).
What growth is priced into D-Box Technologies Inc. (DBO)?
For today's price to be fair in a discounted-cash-flow model, D-Box Technologies Inc. would have to grow free cash flow by +17.0 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +39.1 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of DBO use?
Our models discount D-Box Technologies Inc. at 12.6 %: a base by market capitalisation (micro), damped by beta 1.03, country premium for Canada. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For D-Box Technologies Inc. that is +17.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has D-Box Technologies Inc. (DBO) delivered so far?
Over the past 5 years revenue at D-Box Technologies Inc. grew +39.1 % a year. The price currently implies free-cash-flow growth of +17.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of D-Box Technologies Inc. (DBO) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into D-Box Technologies Inc. (+17.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of D-Box Technologies Inc. (DBO)?
The free-cash-flow yield on the price is 4.50 %: that much free cash flow D-Box Technologies Inc. produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of D-Box Technologies Inc. (DBO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For D-Box Technologies Inc. it is C$1.21 per share (as of Nov 6, 2026), against a price of C$1.10. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is D-Box Technologies Inc. stock overvalued or undervalued in 2026?
As of Nov 6, 2026, DBO trades below its calculated fair value: price C$1.10, fair value C$1.21, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DBO?
No. The price is what the market pays today (C$1.10); the fair value is what the company's own numbers justify (C$1.21). For D-Box Technologies Inc. the two are C$0.1100 per share apart. That gap is exactly why we show both numbers side by side.
How much is D-Box Technologies Inc. worth?
The market values D-Box Technologies Inc. at about C$246M (market capitalisation, as of Nov 6, 2026). Per share that is C$1.10; our models calculate a fair value of C$1.21 per share.
What do the bullish and bearish scenarios say about DBO?
Our models span a range for D-Box Technologies Inc.: cautious scenario C$0.7689, base C$1.21, optimistic C$1.85 per share (as of Nov 6, 2026, price C$1.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DBO?
D-Box Technologies Inc. trades at a price-to-earnings ratio of 14.1 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of C$1.21 is built from several models across several years. Other multiples: P/B 7.1, P/S 4.2, EV/EBITDA 15.2.
How solid is the balance sheet of D-Box Technologies Inc. (DBO)?
Balance-sheet figures for D-Box Technologies Inc. (as of Nov 6, 2026): return on equity 65.6%, debt of 0.00 per unit of equity. They feed the Quality Score of 80/100, which measures business quality independently of the share price.
How far is DBO from its 52-week high?
D-Box Technologies Inc. trades at C$1.10, about 15% below its 52-week high of C$1.30 and 124% above the low of C$0.4900 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of C$1.21 is for.
Which stocks are comparable to D-Box Technologies Inc.?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG Electronics Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is D-Box Technologies Inc. stock attractive at the current price?
The data as of Nov 6, 2026: price C$1.10, calculated fair value C$1.21 (+10%), Quality Score 80/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DBO calculated?
We run D-Box Technologies Inc. through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of C$1.21 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. D-Box Technologies Inc. currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of D-Box Technologies Inc. (DBO)?
The closing price on Nov 6, 2026 was C$1.10. Our model-based fair value is C$1.21, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with D-Box Technologies Inc. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (C$0.7689 to C$1.85) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of D-Box Technologies Inc.
How large is the market capitalisation of D-Box Technologies Inc. (DBO)?
The market capitalisation of D-Box Technologies Inc. is C$246M (≈ $174M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of D-Box Technologies Inc. (DBO)?
The price-to-sales ratio of D-Box Technologies Inc. is 4.24 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of D-Box Technologies Inc. (DBO)?
Earnings per share at D-Box Technologies Inc. are C$0.0800 (price ÷ EPS = P/E 14.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of D-Box Technologies Inc. (DBO)?
The net margin of D-Box Technologies Inc. is 31.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of D-Box Technologies Inc. (DBO)?
The return on equity (ROE) of D-Box Technologies Inc. is 65.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of D-Box Technologies Inc. (DBO)?
On an EBIT basis the return on assets of D-Box Technologies Inc. is 8.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of D-Box Technologies Inc. (DBO)?
The operating margin of D-Box Technologies Inc. is 21.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at D-Box Technologies Inc. (DBO)?
Revenue at D-Box Technologies Inc. is growing +2.8% versus a year earlier (3y avg +19.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at D-Box Technologies Inc. (DBO)?
Earnings per share at D-Box Technologies Inc. are growing +36.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does D-Box Technologies Inc. (DBO) hold?
D-Box Technologies Inc. holds more cash than debt, C$13.6M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch D-Box Technologies Inc. in the live analysis
One click puts D-Box Technologies Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 6, 2026