Valuation Oracle Corporation

Stocks

Market Closed - NYSE 08:04:02 12/11/26 am AEDT			After hours 12:00:00 pm
128.38 ^USD	+8.82%		124.92	-2.70%

11/11	CoreWeave sparks AI cloud stock rally, lifts Nvidia as results ease bubble fears	RE
11/11	Alphabet eyes $3 billion Hong Kong, Singapore bond sale, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	191,894	286,017	322,098	464,185	649,354	400,251	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-38.36%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	515,848	548,810	556,208
Change	-	49%	8.73%	36.97%	36.93%	-30.94%	6.39%	1.35%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	19.2x	13.9x	9.43x
PBR	-34.7x	268x	34.9x	22x	15.3x	4.28x	3.04x	2.39x
PEG	-	1.3x	1.5x	2.2x	1.1x	1.3x	0.4x	0.2x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.42x	3.04x	2.18x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	5.7x	4.16x	3.02x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	9.9x	7.4x	5.27x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	14.3x	11.1x	7.98x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-14.9x	-20.3x	31.8x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-6.72%	-4.92%	3.15%
Dividend per Share ²	1.28	1.36	1.6	2	2	2.046	2.114	2.235
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.59%	1.65%	1.74%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.675	9.25	13.61
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	30.7%	22.9%	16.4%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	90,462	131,818	183,985
EBITDA ¹	21,565	23,428	26,184	28,900	36,549	52,090	74,148	105,490
EBIT ¹	19,593	20,902	23,055	25,033	28,926	36,078	49,333	69,739
Net income ¹	6,717	8,503	10,467	12,443	16,984	20,437	28,912	44,720
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	115,597	148,559	155,956
Reference price ²	71.92	105.94	117.19	165.53	225.78	128.38	128.38	128.38
Nbr of stocks (in thousands)	2,668,157	2,699,802	2,748,514	2,804,234	2,876,046	3,117,708	-	-
Announcement Date	13/6/22	12/6/23	11/6/24	11/6/25	10/6/26	-	-	-

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.($)
ORACLE CORPORATION	17.68x	5.34x	9.28x	1.74%	368B
MICROSOFT CORPORATION	26.75x	9.96x	16.16x	0.74%	3,959B
PALANTIR TECHNOLOGIES INC.	100.86x	46.14x	74.4x	-.--%	407B
SAP SE	29.24x	5.94x	18.45x	1.28%	270B
PALO ALTO NETWORKS, INC.	211.78x	18.37x	53.79x	-.--%	267B
CROWDSTRIKE HOLDINGS, INC.	1862.09x	37.7x	123.32x	-.--%	232B
APPLOVIN CORPORATION	24.34x	15.63x	18.62x	-.--%	131B
SERVICENOW, INC.	69.69x	6.37x	16.68x	-.--%	103B
ADOBE INC.	12.96x	3.45x	7.21x	-.--%	92.12B
CADENCE DESIGN SYSTEMS, INC.	68.4x	14.34x	29.23x	-.--%	91B
Average	242.38x	16.32x	36.71x	0.38%	592B
Weighted average by Cap.	112.67x	13.47x	25.85x	0.66%