Valuation IBM Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 01:36:17 30/06/26 am AEST			After hours 10:00:00 am
273.68 ^USD	+1.80%		278.50	+1.76%

29/06	International Business Machines Corporation(NYSE:IBM) dropped from Russell 1000 Value-Defensive Index	CI
29/06	International Business Machines Corporation(NYSE:IBM) dropped from Russell 1000 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	261,288	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-5.63%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	311,918	303,349	294,008
Change	-	3.34%	13.53%	26.51%	32.96%	-3.63%	-2.75%	-3.08%
P/E	21x	78.3x	20.1x	34.2x	26.5x	27x	23.7x	20.7x
PBR	6.34x	5.8x	6.64x	7.46x	-	6.78x	5.8x	4.95x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.41x	1.7x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.65x	3.5x	3.31x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	4.36x	4.06x	3.72x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	15.2x	13.8x	12.5x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	20.4x	18.6x	16.5x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	19.9x	17.9x	16x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.03%	5.6%	6.26%
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%	-	2.43%	2.44%	2.47%
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	278.00	278.00	278.00
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.	-87.2x	13.76x	79.66x	-.--%	87.22B
TATA CONSULTANCY SERVICES LTD.	13.45x	2.45x	9.04x	6.15%	80.28B
ACCENTURE PLC	9.58x	1.05x	5.51x	5.03%	76.33B
RELX PLC	18.71x	4.89x	12.09x	3.06%	55.09B
INFOSYS LIMITED	13.5x	1.97x	8.24x	5.76%	44.38B
FUJITSU LIMITED	12.69x	1.45x	9.94x	1.27%	35.17B
HCL TECHNOLOGIES LIMITED	14.99x	1.91x	8.86x	5.76%	31.55B
NEC CORPORATION	17.59x	1.28x	8.2x	1.12%	33.15B
SK INC.	8.72x	0.59x	5.3x	1.02%	27.74B
Average	2.45x	3.26x	16.31x	3.24%	52.32B
Weighted average by Cap.	-5.14x	4.25x	21.60x	3.38%