Valuation IBM Börse Stuttgart

Stocks

Real-time Estimate Tradegate 04:56:00 08/09/26 am AEST			5-day change	1st Jan Change
200.85 ^EUR	-0.64%		-0.49%	-22.21%

04/09	Skyworks Chair: It Will Be a While Before This Cycle Ends	MT
02/09	Dell Beats Quarterly Views on Record AI Server Demand, Boosts Full-Year Outlook	MT

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	221,298	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-20.07%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	264,611	254,862	249,738
Change	-	3.34%	13.53%	26.51%	32.96%	-18.25%	-3.68%	-2.01%
P/E	21x	78.3x	20.1x	34.2x	26.5x	23.1x	20.9x	18.6x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.75x	4.96x	4.27x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.62x	2x	1.5x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.14x	3.02x	2.88x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.76x	3.48x	3.25x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	13.1x	11.8x	11x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	17.7x	15.9x	14.2x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	17.1x	14.8x	13.8x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.85%	6.74%	7.23%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.766	6.813	6.949
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	2.88%	2.9%	2.96%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.19	11.25	12.65
Distribution rate	103%	362%	81.4%	104%	60.1%	66.4%	60.6%	54.9%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,384	73,198	76,948
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,153	21,555	22,784
EBIT ¹	-	9,937	11,052	11,263	14,126	14,973	15,999	17,606
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,867	11,298	12,433
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	43,313	33,564	28,440
Reference price ²	133.66	140.89	163.55	219.83	296.21	234.89	234.89	234.89
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	942,134	-	-
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.($)
IBM	23.06x	3.76x	13.13x	2.88%	221B
SNOWFLAKE INC.	-131.77x	18.43x	100.28x	-.--%	119B
ACCENTURE PLC	13.87x	1.53x	8.03x	3.46%	114B
TATA CONSULTANCY SERVICES LTD.	14.91x	2.73x	10.29x	5.51%	88.29B
RELX PLC	20.51x	5.38x	13.21x	2.78%	61.88B
INFOSYS LIMITED	14.81x	2.16x	9.15x	5.26%	48.47B
FUJITSU LIMITED	21.96x	1.8x	11.18x	1.33%	43.35B
NEC CORPORATION	21.25x	1.61x	10.31x	0.89%	41.03B
HCL TECHNOLOGIES LIMITED	17.85x	2.28x	10.7x	4.89%	37.07B
Average	1.83x	4.41x	20.70x	3%	86.05B
Weighted average by Cap.	-4.11x	5.30x	24.81x	2.87%