Destiny Media Technologies Inc. (DSNY) intrinsic value & 10-year financials
Destiny Media Technologies Inc. (DSNY) has a Graham intrinsic value of $0.13 per share. At $0.43 on Oct 17, 2026, the stock trades 231% above that value. Over the last 10 fiscal years revenue grew 3.4% a year to $4.5M, with an average return on invested capital of 13.6%.
- Graham intrinsic value
- $0.13
- Share price (Oct 17, 2026)
- $0.43
- Price vs Graham value
- 231% above
- Market cap
- $4.1M
- Revenue (FY2025)
- $4.5M
- Revenue growth (10-yr CAGR)
- 3.4%
- ROIC (10-yr avg)
- 13.6%
- Free cash flow (FY2025)
- $36.0K
DSNY 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $4.5M | -$637.9K | -$0.07 | $36.0K | -14.7% | -23.7% |
| FY2024 | $4.4M | $111.8K | $0.01 | $421.0K | 1.4% | 1.8% |
| FY2023 | $4.0M | $335.1K | $0.03 | $120.1K | 7.5% | 9.1% |
| FY2022 | $4.0M | $149.1K | $0.01 | -$19.1K | 3.3% | 35.4% |
| FY2021 | $4.2M | $382.5K | $0.04 | $484.2K | 9.1% | 47.2% |
| FY2020 | $3.8M | $169.4K | $0.02 | $208.1K | 3.8% | 11.7% |
| FY2019 | $3.8M | $610.8K | — | $677.6K | 15.3% | 20.6% |
| FY2018 | $3.6M | $656.3K | — | $977.7K | 18.0% | 29.8% |
| FY2017 | $3.4M | $288.8K | — | $632.3K | 8.0% | 17.1% |
| FY2016 | $3.3M | -$188.3K | — | -$235.9K | -6.3% | -12.6% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
DESTINY MEDIA TECHNOLOGIES INC has demonstrated mature, steady growth, with revenue compounding at 3.4% annually over the past decade.
DESTINY MEDIA TECHNOLOGIES INC returns on capital have been average, hovering around 13.6% ROIC over the decade.
Over the decade, DESTINY MEDIA TECHNOLOGIES INC shows that management has aggressively returned capital to shareholders by retiring 82.4% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, DESTINY MEDIA TECHNOLOGIES INC is modeled at 3.4% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.13 per share.