Valuation IBM Santiago S.E.

Stocks

End-of-day quote Santiago S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
274,120.00 ^CLP	0.00%		0.00%	-

30/06	CITIC Securities Initiates IBM at Buy With $294 Price Target	MT
29/06	International Business Machines Corporation(NYSE:IBM) dropped from Russell 1000 Value-Defensive Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	119,866	127,382	149,341	203,265	276,878	269,042	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-2.83%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	319,672	311,103	301,762
Change	-	3.34%	13.53%	26.51%	32.96%	-1.23%	-2.68%	-3%
P/E	21x	78.3x	20.1x	34.2x	26.5x	27.8x	24.4x	21.3x
PBR	6.34x	5.8x	6.64x	7.46x	-	6.98x	5.97x	5.1x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.51x	1.7x	1.5x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.76x	3.6x	3.41x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	4.47x	4.17x	3.82x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	15.6x	14.1x	12.8x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	20.9x	19.1x	16.9x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	20.4x	18.3x	16.4x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	4.91%	5.46%	6.1%
Dividend per Share ²	6.55	6.52	6.63	6.67	-	6.75	6.792	6.868
Rate of return	4.9%	4.63%	4.05%	3.03%	-	2.36%	2.37%	2.4%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.28	11.74	13.44
Distribution rate	103%	362%	81.4%	104%	-	65.6%	57.9%	51.1%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	71,496	74,658	78,952
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,490	22,041	23,589
EBIT ¹	-	9,937	11,052	11,263	14,126	15,271	16,289	17,853
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,937	11,532	12,821
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	50,630	42,061	32,720
Reference price ²	133.66	140.89	163.55	219.83	296.21	286.25	286.25	286.25
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	939,885	-	-
Announcement Date	24/1/22	25/1/23	24/1/24	29/1/25	28/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SNOWFLAKE INC.	-91.48x	14.45x	83.68x	-.--%	90.53B
TATA CONSULTANCY SERVICES LTD.	12.74x	2.31x	8.57x	6.48%	75.45B
ACCENTURE PLC	9.74x	1.07x	5.6x	4.95%	80.24B
RELX PLC	18.66x	4.9x	12.1x	3.07%	55.22B
INFOSYS LIMITED	12.77x	1.85x	7.76x	6.08%	41.94B
FUJITSU LIMITED	12.84x	1.47x	10.06x	1.26%	34.58B
NEC CORPORATION	18.45x	1.35x	8.62x	1.07%	32.51B
HCL TECHNOLOGIES LIMITED	14.09x	1.78x	8.26x	6.14%	29.43B
SK INC.	8.14x	0.58x	5.12x	1.09%	26.83B
Average	1.77x	3.31x	16.64x	3.35%	51.86B
Weighted average by Cap.	-7.06x	4.45x	22.87x	3.43%