Valuation Oracle Corporation

Stocks

Real-time Estimate Cboe BZX 07:14:17 06/11/26 am AEDT			5-day change	1st Jan Change
115.38 ^USD	-6.75%		-16.76%	-40.40%

06:58am	Companies most exposed to potential US data-center curbs after blue sweep	RE
05:00am	Oracle's New Mexico Data Center Project Faces Air Permit Delay	MT

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	385,754	-	-
Change	-	49.05%	12.62%	44.11%	39.89%	-40.59%	-	-
Enterprise Value (EV) ¹	245,851	366,311	398,306	545,550	747,001	501,351	534,313	542,085
Change	-	49%	8.73%	36.97%	36.93%	-32.88%	6.57%	1.45%
P/E	29.8x	34.5x	31.6x	38.1x	38.7x	18.5x	13.4x	9.06x
PBR	-34.7x	268x	34.9x	22x	15.3x	4.13x	2.93x	2.3x
PEG	-	1.3x	1.5x	2.2x	1.1x	1.3x	0.3x	0.2x
Capitalization / Revenue	4.52x	5.73x	6.08x	8.09x	9.64x	4.26x	2.93x	2.09x
EV / Revenue	5.79x	7.33x	7.52x	9.5x	11.1x	5.54x	4.05x	2.94x
EV / EBITDA	11.4x	15.6x	15.2x	18.9x	20.4x	9.62x	7.21x	5.14x
EV / EBIT	12.5x	17.5x	17.3x	21.8x	25.8x	13.9x	10.8x	7.77x
EV / FCF	48.9x	43.2x	33.7x	-1,385x	-31.5x	-14.5x	-19.8x	31x
FCF Yield	2.05%	2.31%	2.96%	-0.07%	-3.17%	-6.92%	-5.05%	3.23%
Dividend per Share ²	1.28	1.36	1.6	2	2	2.05	2.114	2.235
Rate of return	1.78%	1.28%	1.37%	1.21%	0.89%	1.66%	1.71%	1.81%
EPS ²	2.41	3.07	3.71	4.34	5.83	6.672	9.265	13.66
Distribution rate	53.1%	44.3%	43.1%	46.1%	34.3%	30.7%	22.8%	16.4%
Net sales ¹	42,440	49,954	52,961	57,399	67,357	90,447	131,819	184,202
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	20,457	28,966	44,926
Net Debt ¹	53,957	80,294	76,208	81,365	97,647	115,597	148,559	156,331
Reference price ²	71.92	105.94	117.19	165.53	225.78	123.73	123.73	123.73
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORACLE CORPORATION	18.54x	5.54x	9.62x	1.66%	386B
MICROSOFT CORPORATION	27.89x	10.39x	16.83x	0.71%	4,127B
PALANTIR TECHNOLOGIES INC.	102.19x	46.97x	75.81x	-.--%	414B
PALO ALTO NETWORKS, INC.	220.82x	19.67x	57.6x	-.--%	285B
SAP SE	29.65x	6.06x	18.84x	1.25%	278B
CROWDSTRIKE HOLDINGS, INC.	2071.16x	40.3x	131.83x	-.--%	247B
SERVICENOW, INC.	76.13x	6.95x	18.22x	-.--%	113B
ADOBE INC.	13.62x	3.62x	7.57x	-.--%	96.71B
FORTINET, INC.	40.06x	11.03x	28.47x	-.--%	95.06B
CADENCE DESIGN SYSTEMS, INC.	67.96x	14.25x	29.04x	-.--%	90.41B
Average	266.80x	16.48x	39.38x	0.36%	613.19B
Weighted average by Cap.	125.20x	13.89x	27.22x	0.64%