|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 103.88 USD | -1.59% |
|
+10.86% | -49.04% |
| 29/07 | EPAM Systems, Inc. and OpenAI Partner to Help Enterprises Unlock Higher Value Through Applied AI | CI |
| 28/07 | EPAM Systems Joins OpenAI Partner Network | MT |
Company Valuation: EPAM Systems, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,914 | 18,849 | 17,157 | 13,263 | 11,318 | 5,515 | - | - |
| Change | - | -50.28% | -8.98% | -22.7% | -14.66% | -51.27% | - | - |
| Enterprise Value (EV) 1 | 36,468 | 17,168 | 15,120 | 14,549 | 10,022 | 4,188 | 3,777 | 3,161 |
| Change | - | -52.92% | -11.93% | -3.78% | -31.11% | -58.21% | -9.8% | -16.31% |
| P/E | 82x | 46.2x | 42.1x | 29.8x | 30.5x | 12.7x | 10.7x | 9.71x |
| PBR | 15.3x | 6.3x | 4.95x | 3.66x | 3.02x | 1.45x | 1.25x | 1.05x |
| PEG | - | -3.6x | -99.5x | 2.7x | -2.1x | 0.5x | 0.6x | 0.9x |
| Capitalization / Revenue | 10.1x | 3.91x | 3.66x | 2.81x | 2.07x | 0.96x | 0.91x | 0.86x |
| EV / Revenue | 9.7x | 3.56x | 3.22x | 3.08x | 1.84x | 0.73x | 0.62x | 0.49x |
| EV / EBITDA | 47.9x | 19.3x | 18.1x | 17.3x | 11.3x | 4.41x | 3.68x | 2.84x |
| EV / EBIT | 53.8x | 21x | 19.8x | 18.7x | 12.1x | 4.7x | 3.94x | 3.05x |
| EV / FCF | 79.1x | 44.9x | 28.3x | 27.6x | 16.4x | 7.31x | 5.78x | 4.52x |
| FCF Yield | 1.26% | 2.23% | 3.53% | 3.62% | 6.11% | 13.7% | 17.3% | 22.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.15 | 7.09 | 7.06 | 7.84 | 6.72 | 8.307 | 9.826 | 10.87 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,758 | 4,825 | 4,691 | 4,728 | 5,457 | 5,724 | 6,055 | 6,443 |
| EBITDA 1 | 761.6 | 888.3 | 834.2 | 839.3 | 884.9 | 949.7 | 1,027 | 1,114 |
| EBIT 1 | 678.2 | 818.2 | 765.1 | 779.2 | 831.5 | 891.1 | 958.1 | 1,038 |
| Net income 1 | 481.7 | 419.4 | 417.1 | 454.5 | 377.7 | 438 | 505.2 | 541.2 |
| Net Debt 1 | -1,447 | -1,681 | -2,036 | 1,286 | -1,296 | -1,327 | -1,738 | -2,354 |
| Reference price 2 | 668.45 | 327.74 | 297.34 | 233.82 | 204.88 | 105.56 | 105.56 | 105.56 |
| Nbr of stocks (in thousands) | 56,720 | 57,513 | 57,700 | 56,721 | 55,243 | 52,244 | - | - |
| Announcement Date | 17/2/22 | 16/2/23 | 15/2/24 | 20/2/25 | 19/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.71x | 0.73x | 4.41x | -.--% | 5.51B | |
| 22.19x | 3.61x | 12.6x | 3.02% | 211B | |
| -102.81x | 16.32x | 94.23x | -.--% | 102B | |
| 12.28x | 1.36x | 7.12x | 3.91% | 102B | |
| 15.34x | 2.8x | 10.59x | 5.36% | 89.66B | |
| 20.46x | 5.35x | 13.13x | 2.8% | 61.3B | |
| 14.8x | 2.16x | 9.15x | 5.28% | 47.94B | |
| 20.64x | 1.69x | 10.33x | 1.42% | 39.83B | |
| 21.15x | 1.56x | 9.88x | 0.9% | 39.45B | |
| 18.35x | 2.36x | 11.29x | 4.71% | 38.18B | |
| Average | 5.51x | 3.79x | 18.27x | 2.74% | 73.58B | |
| Weighted average by Cap. | 1.68x | 4.71x | 22.30x | 3.01% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EPAM Stock
- Valuation EPAM Systems, Inc.
Select your edition
All financial news and data tailored to specific country editions
