EN DE

D-BOX Technologies Inc (DBO) Fair Value & Analysis

Technology · CA · Market cap C$242M

DB D-BOX Technologies Inc DBO · TO
PriceC$1.27
Fair ValueC$0.8200
Upside-35.4%
Quality78/100
Watch D-BOX Technologies Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 30.3% net margin
Low debt · generates free cash flow
Ranks above peers (9/13)
Wide moat 80/100
Evidence: High Range C$0.6300 – C$1.01 Share as image

Fair value as of: Jul 11, 2026

From 24 valuation models · updated 30 days ago

Share price +15.5% over the past month.

A strong business, but screening 35% overvalued on our models.

What matters now

  • A high-quality business (quality 78/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (C$1.01). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$1.30 C$0.0650 Fair Value C$0.8200 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range C$0.0650 – C$1.30 · fair‑value band C$0.6300 – C$1.01 · the C$1.27 price screens above the C$0.8200 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

D-BOX Technologies Inc (DBO) currently trades at C$1.27, while our model-based Fair Value estimate is C$0.8200, implying the stock looks roughly 35.4% overvalued today. The Quality Score stands at 78/100 (high quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, D-BOX Technologies Inc generated revenue of C$57.6M at a net margin of 30.3%. Revenue grew 70.2% year over year. It earns a return on equity of 68.5%. The balance sheet holds a net cash position of C$13.6M. Fundamentals as of Jul 11, 2026

Our scenario range runs from C$0.6300 (bear case) to C$1.01 (bull case); at C$1.27, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -16% fair-value upside, at -35%, DBO screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF C$0.6300 C$0.9400 C$1.50 80
Rev-Margin DCF C$0.4400 C$0.7100 C$1.21 74
ROIC Compounder C$0.4900 C$0.5900 C$0.7200 72
All 24 models by family
DCF Models
FCF DCF C$0.6700 C$0.9000 C$1.60 38
Owner Earnings C$1.00 C$1.88 C$3.42 31
5Y Revenue Exit C$0.4400 C$0.6300 C$1.02 39
5Y EBITDA Exit C$0.6500 C$1.06 C$1.87 41
5Y P/E Exit C$1.12 C$2.51 C$4.41 38
10Y Revenue Exit C$0.5200 C$0.8600 C$1.04 36
10Y EBITDA Exit C$0.6600 C$1.26 C$2.28 37
10Y P/E Exit C$0.9500 C$2.12 C$4.07 35
Earnings-Based
Graham-Dodd C$0.5300 C$3.72 C$5.22 54
Lynch FV C$1.41 C$2.02 C$2.62 50
PEG = 1.0 C$1.41 C$2.02 C$2.62 46
EPV C$0.4300 C$0.4800 C$0.5100 59
Multiples
P/E Multiple C$1.29 C$1.73 C$2.16 63
P/S Multiple C$0.2300 C$0.3100 C$0.3900 58
P/B Multiple C$0.4700 C$0.6200 C$0.7800 55
EV/EBIT C$0.8300 C$1.08 C$1.32 53
EV/EBITDA C$0.6500 C$0.8400 C$1.03 54
EV/Revenue C$0.3000 C$0.3900 C$0.4800 43
Asset-Based
NCAV (Graham) C$0.0800 C$0.1000 C$0.1600 50
Growth DCF
Growth DCF C$0.6300 C$0.9400 C$1.50 80
Rev-Margin DCF C$0.4400 C$0.7100 C$1.21 74
Economic Profit
Residual Income C$0.5000 C$0.7900 C$10.21 61
ROIC Compounder C$0.4900 C$0.5900 C$0.7200 72
Growth Earnings
Growth-Adj P/E C$1.83 C$2.62 C$3.40 68

Widest divergence: Growth Earnings (C$2.62) versus Asset-Based (C$0.1000). Highest evidence: Growth DCF (80).

Notify me when DBO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) C$57.6M
Revenue growth (YoY) +70.2%
Net margin 30.3%
Return on equity 68.5%
Free cash flow C$11.0M FY2026
P/E ratio 11.5
More key figures
Operating margin 7.2%
EPS (TTM) C$0.0800
EPS growth (YoY) +166%
Net cash C$13.6M FY2026

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 79 · Market factors (momentum, volatility) 79

Profitability 99
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 29
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 87
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

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.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
C$57.6M
Latest YoY
+34.6%
Avg. growth/yr (3Y) 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.
+19.1%
Avg. growth/yr (5Y) 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.
+39.0%
Avg. growth/yr (26Y) 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.
+36.7%
Revenue +28.2%/yr
FY22 C$21.3M
FY23 C$34.1M
FY24 C$39.6M
FY25 C$42.8M
FY26 C$57.6M
Net income
FY22 −C$1.9M
FY23 −C$937K
FY24 C$1.1M
FY25 C$3.9M
FY26 C$17.4M

DBO screens 35% overvalued. Compare with Apple Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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

Peer Group

Consumer Electronics · 129 stocks

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.

Quality Score 78 · Top 25%
Fair Value upside −35% · Below median
Return on equity (TTM) 68% · Top 25%
Return on assets 21% · Top 25%
Net margin (TTM) 30% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 70% · Top 25%
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Consumer Electronics median · lower = cheaper

P/E (TTM) 13.6× · Cheaper than 75% of peers
P/B 5.02× · Pricier than 75% of peers
P/S (TTM) 3.02× · Pricier than 75% of peers
P/FCF 15.7× · Pricier than 75% of peers
EV/EBITDA 11.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 8
FUTURE 100 · sector 13
PAST 100 · sector 10
HEALTH 100 · sector 97
DIVIDEND 0 · sector 29

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Consumer Electronics stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Apple Inc AAPL $313.33 $122.91 -61%
Samsung Electronics Co 005930 255,000 KRW 138,019 KRW -46%
Sony Group SONYN 366.00 MXN 468.94 MXN +28%
Xiaomi Corporation 1810 HK$26.88 HK$39.84 +48%
LG Electronics Inc 066570 179,000 KRW 101,531 KRW -43%
Sharetronic Data Technology Co 300857 ¥277.96 ¥35.89 -87%
Huaqin Co 603296 ¥78.20 ¥65.69 -16%
Goertek Inc 002241 ¥22.25 ¥18.86 -15%
LG Corp 003550 102,400 KRW 93,881 KRW -8%
Anker Innovations Limited 300866 ¥105.92 ¥78.52 -26%

Compare D-BOX Technologies Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is D-BOX Technologies Inc (DBO) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of C$0.8200 versus a price of C$1.27, about −35% (overvalued).
What is the fair value of DBO?
Our model-based fair value for D-BOX Technologies Inc is C$0.8200 (as of Jul 11, 2026), built from audited fundamentals. The current price is C$1.27.
What is the quality score of DBO?
D-BOX Technologies Inc has a Quality Score of 78/100. 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 revenue of D-BOX Technologies Inc (DBO)?
D-BOX Technologies Inc reported trailing-twelve-month revenue of about C$57.6M (latest available figure, as of Jul 11, 2026).
What is the net profit margin of DBO?
The net profit margin of D-BOX Technologies Inc is about 30.3%, meaning it keeps roughly 30.3% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track D-BOX Technologies Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.