|
Real-time Estimate
Cboe BZX
02:05:47 25/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 106.92 USD | -2.85% |
|
-8.47% | -47.68% |
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 | 5,678 | - | - |
| Change | - | -50.28% | -8.98% | -22.7% | -14.66% | -49.84% | - | - |
| Enterprise Value (EV) 1 | 36,468 | 17,168 | 15,120 | 14,549 | 10,022 | 4,350 | 3,965 | 3,466 |
| Change | - | -52.92% | -11.93% | -3.78% | -31.11% | -56.6% | -8.85% | -12.59% |
| P/E | 82x | 46.2x | 42.1x | 29.8x | 30.5x | 13.2x | 11.2x | 10.2x |
| PBR | 15.3x | 6.3x | 4.95x | 3.66x | 3.02x | 1.53x | 1.31x | 1.14x |
| PEG | - | -3.6x | -99.5x | 2.7x | -2.1x | 0.5x | 0.6x | 1x |
| Capitalization / Revenue | 10.1x | 3.91x | 3.66x | 2.81x | 2.07x | 1x | 0.97x | 0.92x |
| EV / Revenue | 9.7x | 3.56x | 3.22x | 3.08x | 1.84x | 0.77x | 0.68x | 0.56x |
| EV / EBITDA | 47.9x | 19.3x | 18.1x | 17.3x | 11.3x | 4.57x | 4x | 3.28x |
| EV / EBIT | 53.8x | 21x | 19.8x | 18.7x | 12.1x | 4.86x | 4.25x | 3.5x |
| EV / FCF | 79.1x | 44.9x | 28.3x | 27.6x | 16.4x | 8.96x | 6.1x | 5.06x |
| FCF Yield | 1.26% | 2.23% | 3.53% | 3.62% | 6.11% | 11.2% | 16.4% | 19.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.15 | 7.09 | 7.06 | 7.84 | 6.72 | 8.349 | 9.791 | 10.78 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,758 | 4,825 | 4,691 | 4,728 | 5,457 | 5,657 | 5,858 | 6,139 |
| 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 | 894.6 | 932.3 | 990.4 |
| Net income 1 | 481.7 | 419.4 | 417.1 | 454.5 | 377.7 | 435.8 | 497.1 | 532.9 |
| Net Debt 1 | -1,447 | -1,681 | -2,036 | 1,286 | -1,296 | -1,328 | -1,713 | -2,212 |
| Reference price 2 | 668.45 | 327.74 | 297.34 | 233.82 | 204.88 | 110.06 | 110.06 | 110.06 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.18x | 0.77x | 4.57x | -.--% | 5.68B | |
| 22.86x | 3.73x | 13.03x | 2.91% | 219B | |
| -131.28x | 18.31x | 101.52x | -.--% | 118B | |
| 13.6x | 1.5x | 7.89x | 3.52% | 112B | |
| 13.53x | 2.46x | 9.28x | 6.07% | 78.93B | |
| 19.6x | 5.17x | 12.71x | 2.9% | 57.91B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.59B | |
| 13.38x | 1.93x | 8.18x | 5.83% | 43.14B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.31B | |
| 17.12x | 2.18x | 10.46x | 5.05% | 35.5B | |
| Average | 2.54x | 3.95x | 18.92x | 2.85% | 75.47B | |
| Weighted average by Cap. | -4.86x | 5.24x | 24.98x | 2.92% |
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
