|
Market Closed -
Other stock markets
|
After hours 09:52:41 am | |||
| 97.43 USD | +4.68% |
|
97.24 | -0.20% |
| 08/08 | EPAM Systems Cuts 2026 Revenue Outlook as Customer Spending Stays Soft, Wedbush Says | MT |
| 07/08 | William Blair Downgrades EPAM Systems to Market Perform From Outperform | 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 | 5,026 | - | - |
| Change | - | -50.28% | -8.98% | -22.7% | -14.66% | -55.59% | - | - |
| Enterprise Value (EV) 1 | 36,468 | 17,168 | 15,120 | 14,549 | 10,022 | 3,703 | 3,068 | 2,459 |
| Change | - | -52.92% | -11.93% | -3.78% | -31.11% | -63.06% | -17.14% | -19.86% |
| P/E | 82x | 46.2x | 42.1x | 29.8x | 30.5x | 11.7x | 9.95x | 8.94x |
| PBR | 15.3x | 6.3x | 4.95x | 3.66x | 3.02x | 1.37x | 1.14x | 0.99x |
| PEG | - | -3.6x | -99.5x | 2.7x | -2.1x | 0.5x | 0.6x | 0.8x |
| Capitalization / Revenue | 10.1x | 3.91x | 3.66x | 2.81x | 2.07x | 0.89x | 0.85x | 0.82x |
| EV / Revenue | 9.7x | 3.56x | 3.22x | 3.08x | 1.84x | 0.65x | 0.52x | 0.4x |
| EV / EBITDA | 47.9x | 19.3x | 18.1x | 17.3x | 11.3x | 3.89x | 3.09x | 2.33x |
| EV / EBIT | 53.8x | 21x | 19.8x | 18.7x | 12.1x | 4.14x | 3.28x | 2.47x |
| EV / FCF | 79.1x | 44.9x | 28.3x | 27.6x | 16.4x | 7.6x | 4.69x | 3.55x |
| FCF Yield | 1.26% | 2.23% | 3.53% | 3.62% | 6.11% | 13.2% | 21.3% | 28.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.15 | 7.09 | 7.06 | 7.84 | 6.72 | 8.346 | 9.793 | 10.89 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,758 | 4,825 | 4,691 | 4,728 | 5,457 | 5,658 | 5,886 | 6,152 |
| EBITDA 1 | 761.6 | 888.3 | 834.2 | 839.3 | 884.9 | 951.8 | 992.4 | 1,056 |
| EBIT 1 | 678.2 | 818.2 | 765.1 | 779.2 | 831.5 | 894.5 | 936.3 | 993.5 |
| Net income 1 | 481.7 | 419.4 | 417.1 | 454.5 | 377.7 | 437.1 | 501.8 | 542 |
| Net Debt 1 | -1,447 | -1,681 | -2,036 | 1,286 | -1,296 | -1,324 | -1,958 | -2,567 |
| Reference price 2 | 668.45 | 327.74 | 297.34 | 233.82 | 204.88 | 97.43 | 97.43 | 97.43 |
| Nbr of stocks (in thousands) | 56,720 | 57,513 | 57,700 | 56,721 | 55,243 | 51,587 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.67x | 0.65x | 3.89x | -.--% | 5.03B | |
| 23.55x | 3.79x | 13.24x | 2.85% | 224B | |
| -115.86x | 18.44x | 106.47x | -.--% | 115B | |
| 13.01x | 1.44x | 7.55x | 3.69% | 108B | |
| 15.89x | 2.91x | 10.99x | 5.17% | 93.24B | |
| 20.57x | 5.38x | 13.22x | 2.77% | 61.92B | |
| 15.39x | 2.25x | 9.54x | 5.07% | 50B | |
| 21.69x | 1.61x | 10.15x | 0.88% | 40.89B | |
| 20.74x | 1.69x | 10.38x | 1.41% | 40.43B | |
| 18.48x | 2.37x | 11.38x | 4.68% | 38.57B | |
| Average | 4.51x | 4.05x | 19.68x | 2.65% | 77.57B | |
| Weighted average by Cap. | -0.76x | 5.24x | 25.24x | 2.86% |
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
