Company Valuation: PTC Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,061 12,287 16,836 21,704 24,320 15,302 - -
Change - -12.62% 37.03% 28.91% 12.06% -37.08% - -
Enterprise Value (EV) 1 15,174 13,365 18,244 23,186 25,506 16,642 15,990 15,187
Change - -11.92% 36.5% 27.09% 10% -34.75% -3.92% -5.03%
P/E 29.7x 39.5x 68.8x 57.9x 33.1x 15.8x 21.1x 18.7x
PBR 6.86x 5.35x 6.32x 6.79x 6.37x 4.73x 4.2x 3.67x
PEG - -1.2x -3.1x 1.1x 0.3x 0.4x -0.8x 1.4x
Capitalization / Revenue 7.78x 6.36x 8.03x 9.44x 8.88x 5.62x 5.28x 4.89x
EV / Revenue 8.4x 6.91x 8.7x 10.1x 9.31x 6.11x 5.51x 4.85x
EV / EBITDA 23x 17.6x 23.2x 25.1x 19.2x 12.5x 11.1x 9.67x
EV / EBIT 23.9x 18.3x 24x 25.9x 19.6x 13.1x 11.8x 10.3x
EV / FCF 44.1x 32.1x 31.1x 31.5x 29.8x 19.6x 15.7x 13.6x
FCF Yield 2.27% 3.11% 3.22% 3.17% 3.36% 5.11% 6.36% 7.37%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.03 2.65 2.06 3.12 6.14 8.904 6.678 7.554
Distribution rate - - - - - - - -
Net sales 1 1,807 1,933 2,097 2,298 2,739 2,725 2,899 3,129
EBITDA 1 660.5 759.3 787.9 921.9 1,326 1,333 1,435 1,571
EBIT 1 634.4 732.2 758.9 894.3 1,302 1,271 1,359 1,476
Net income 1 476.9 313.1 245.5 376.3 741 1,069 742.1 819.9
Net Debt 1 1,113 1,078 1,408 1,483 1,185 1,341 688.7 -115
Reference price 2 119.79 104.60 141.68 180.66 203.02 141.02 141.02 141.02
Nbr of stocks (in thousands) 117,382 117,466 118,833 120,135 119,793 108,506 - -
Announcement Date 3/11/21 2/11/22 1/11/23 6/11/24 5/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.84x6.11x12.48x-.--% 15.3B
20.42x13.03x15.52x-.--% 107B
14.71x3.97x8.3x-.--% 106B
34.1x4.27x12.75x-.--% 47.19B
25.56x5.25x12.69x-.--% 45.54B
16.21x5.81x14.86x0.88% 40.28B
24.69x2.26x13.05x-.--% 13.95B
27.61x - - 3.52% 11.13B
74.28x4.51x18.46x-.--% 9.76B
19.74x4.11x8.88x-.--% 7.57B
Average 27.31x 5.48x 13.00x 0.44% 40.39B
Weighted average by Cap. 22.14x 6.86x 12.58x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!