Digitalbox PLC (DBOX) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Digitalbox PLC £0.04, price £0.05, upside -17.1%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Digitalbox PLC for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range £0.0320 – £0.1625 · fair‑value band £0.0348 – £0.0447 · the £0.0480 price screens above the £0.0398 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Digitalbox in your weekly email
Every Wednesday you see whether Digitalbox 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.
Digitalbox plc, a holding company, engages in the publication of consumer media through digital mobile channel.
Show more
Digitalbox plc, a holding company, engages in the publication of consumer media through digital mobile channel. It owns and operates Entertainment Daily that produces and publishes online UK entertainment news covering TV, show business, and celebrities; The Tab, a student and youth culture site; The Daily Mash, which delivers online satirical news articles; The Poke that curate's funny content from the web and social media; and TV Guide, which delivers the latest information to consumers. The company also owns Emmerdale Insider, a fan based website delivering the latest news, spoilers, and exclusive insights about soaps; Royal Insider that delivers the latest news and facts; and Reality Shrine, which provides the go-to destination for the latest news, gossip, and insights on the TV shows. In addition, it offers Graphene, a mobile-first delivery platform. Digitalbox plc is headquartered in Bath, the United Kingdom.
Stock analysis
Digitalbox PLC (DBOX) currently trades at £0.0480, while our model-based Fair Value estimate is £0.0398, implying the stock looks roughly 20.6% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of £0.0400 per share, and 2 of the 10 models we run sit above the £0.0480 price.
Bear case: the Multiples group reads lowest at £0.0200, and 8 of the 10 models stay below the price. Evidence for this calculation is low.
Scenario range: £0.0348 (bear) to £0.0447 (bull), the price of £0.0480 sits above 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 61/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Digitalbox PLC reported revenue of £3.9M in FY2025 versus £3.7M in FY2021, a compound +1.6%/yr. Reported net income was −£146K in FY2025.
Key figures
Market cap 6.7M GBX · P/S ratio 1.70 · Net margin −3.7% · Return on equity −2.0% · Return on assets (EBIT) −16.3% · Operating margin 16.7% · Revenue (TTM) £3.9M · Revenue growth (YoY) +12.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 23% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at −17%, DBOX screens richer than that median.
Fair Value models
Bear £0.0348Fair Value £0.0398Bull £0.0447
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.49/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.3%
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.
+3.0%
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.
+12.3%
Start year 2020 (pandemic)
Revenue growth 25 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.
+6.0%
’10
’11
’12
’13
’18
’19
’20
’21
’22
’23
’24
’25
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.
−4.1% (2020) → −5.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+31.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +28.3% a year for the price.
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.Internet Content & Information · 150 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside−19% · Below median
Profitability
Return on assets−2% · Bottom 25%
Net margin (TTM)−4% · Below median
Operating margin (TTM)17% · Above median
Growth and dividend
Revenue growth12% · Above median
Valuation Multiplesvs Internet Content & Information median · lower = cheaper
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). "Digitalbox PLC Fair Value". https://www.fairvalue-calculator.com/stock/DBOX
Frequently asked questions
Is Digitalbox PLC (DBOX) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of £0.0398 versus a price of £0.0480, about −17% upside (overvalued).
What is the fair value of DBOX?
Our model-based fair value for Digitalbox PLC is £0.0398 (as of Sep 23, 2026), built from audited fundamentals. The current price: £0.0480.
What is the quality score of DBOX?
Digitalbox PLC has a Quality Score of 61/100. 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 Digitalbox PLC (DBOX)?
Our model-based price target is the fair value of £0.0398 (as of Sep 23, 2026) from 10 valuation models. Cautious scenario £0.0348, optimistic scenario £0.0447. It is a calculation from audited fundamentals, not an analyst target.
What is the Digitalbox PLC stock forecast for 2026?
Our models put fair value at £0.0398, about −17% upside versus a price of £0.0480 (overvalued). Cautious scenario £0.0348, optimistic scenario £0.0447. The calculation is refreshed regularly with new filings.
What is the revenue of Digitalbox PLC (DBOX)?
Digitalbox PLC reported trailing-twelve-month revenue of about £3.9M (latest available figure, as of Sep 23, 2026).
What growth is priced into Digitalbox PLC (DBOX)?
For today's price to be fair in a discounted-cash-flow model, Digitalbox PLC would have to grow free cash flow by +31.2 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.3 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of DBOX use?
Our models discount Digitalbox PLC at 9.0 %: a base by market capitalisation (nano), damped by beta 0.09, country premium for United Kingdom. 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 Digitalbox PLC that is +31.2 % per year a year over ten years, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Digitalbox PLC (DBOX) delivered so far?
Over the past 5 years revenue at Digitalbox PLC grew +12.3 % a year. The price currently implies +31.2 % per year free-cash-flow growth a 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 Digitalbox PLC (DBOX) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Digitalbox PLC (+31.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Digitalbox PLC (DBOX)?
The free-cash-flow yield on the price is 0.97 %: that much free cash flow Digitalbox PLC produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Digitalbox PLC (DBOX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Digitalbox PLC it is £0.0398 per share (as of Sep 23, 2026), against a price of £0.0480. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is Digitalbox PLC stock overvalued or undervalued in 2026?
As of Sep 23, 2026, DBOX trades above its calculated fair value: price £0.0480, fair value £0.0398, a gap of about −17% (overvalued). 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 DBOX?
No. The price is what the market pays today (£0.0480); the fair value is what the company's own numbers justify (£0.0398). For Digitalbox PLC the two are £0.0082 per share apart. That gap is exactly why we show both numbers side by side.
How much is Digitalbox PLC worth?
The market values Digitalbox PLC at about 6.7M GBX (market capitalisation, as of Sep 23, 2026). Per share that is £0.0480; our models calculate a fair value of £0.0398 per share.
What do the bullish and bearish scenarios say about DBOX?
Our models span a range for Digitalbox PLC: cautious scenario £0.0348, base £0.0398, optimistic £0.0447 per share (as of Sep 23, 2026, price £0.0480). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Digitalbox PLC (DBOX)?
Balance-sheet figures for Digitalbox PLC (as of Sep 23, 2026): return on equity −2.0%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is DBOX from its 52-week high?
Digitalbox PLC trades at £0.0480, about 24% below its 52-week high of £0.0630 and 23% above the low of £0.0390 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of £0.0398 is for.
Which stocks are comparable to Digitalbox PLC?
From the same area (Communication Services) we also value Alphabet Inc, Meta Platforms, Inc, Tencent Holdings, Spotify Technology S.A, 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 Digitalbox PLC stock attractive at the current price?
The data as of Sep 23, 2026: price £0.0480, calculated fair value £0.0398 (−17%), Quality Score 61/100, from 10 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 DBOX calculated?
We run Digitalbox PLC through 10 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of £0.0398, 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 13.0 % above its aggregate fair value. Digitalbox PLC itself currently trades above fair value. 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 Digitalbox PLC (DBOX)?
The closing price on Sep 24, 2026 was £0.0480. Our model-based fair value is £0.0398, about −17% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Digitalbox PLC right now?
The price sits above even our optimistic bull case (£0.0447). The favourable scenario is already priced in. Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Digitalbox PLC
How large is the market capitalisation of Digitalbox PLC (DBOX)?
The market capitalisation of Digitalbox PLC is 6.7M GBX. 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 Digitalbox PLC (DBOX)?
The price-to-sales ratio of Digitalbox PLC is 1.70 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Digitalbox PLC (DBOX)?
The net margin of Digitalbox PLC is −3.7% (fiscal year 2025). 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 Digitalbox PLC (DBOX)?
The return on equity (ROE) of Digitalbox PLC is −2.0% (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 Digitalbox PLC (DBOX)?
On an EBIT basis the return on assets of Digitalbox PLC is −16.3% (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 Digitalbox PLC (DBOX)?
The operating margin of Digitalbox PLC is 16.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Digitalbox PLC (DBOX)?
Revenue at Digitalbox PLC is growing +12.0% versus a year earlier (3y avg +3.0%). 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 Digitalbox PLC (DBOX)?
Earnings per share at Digitalbox PLC are growing +239% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Digitalbox PLC (DBOX) hold?
Digitalbox PLC holds more cash than debt, 1.8M GBX net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Digitalbox PLC in the live analysis
One click puts Digitalbox PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
