Valuation ADT Inc.

Equities

Market Closed - Nyse Other stock markets 04:10:00 2025-06-18 pm EDT			5-day change	1st Jan Change
8.140 ^USD	0.00%		-1.09%	+17.80%

Apr. 30	ADT Inc. and Yale Introduce First-Ever Z-Wave User Credential Command Class Lock, Expanding Smart Home Security with Fingerprint Control	CI
Apr. 24	Tranche Update on ADT Inc.'s Equity Buyback Plan announced on February 27, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,404	6,911	8,199	6,223	6,204	6,755	-	-
Change	-	7.91%	18.64%	-24.1%	-0.31%	8.88%	-	-
Enterprise Value (EV) ¹	15,692	16,580	17,771	14,052	13,561	14,247	13,866	13,452
Change	-	5.66%	7.18%	-20.93%	-3.5%	5.06%	-2.68%	-2.99%
P/E ratio	-9.57x	-20.5x	47.7x	13.4x	13.3x	-	-	-
PBR	2.13x	2.33x	2.42x	1.66x	1.52x	1.71x	1.52x	1.34x
PEG	-	0.4x	-0x	0x	6.78x	-	-	-
Capitalization / Revenue	1.2x	1.3x	1.28x	1.25x	1.27x	1.31x	1.26x	1.22x
EV / Revenue	2.95x	3.12x	2.78x	2.82x	2.77x	2.77x	2.59x	2.42x
EV / EBITDA	7.14x	7.49x	7.26x	5.94x	5.26x	5.27x	4.88x	4.55x
EV / EBIT	383x	1,105x	31.7x	14.4x	11x	10.3x	9.48x	8.76x
EV / FCF	38.2x	35.7x	31.8x	16.5x	20.6x	16.7x	15x	13.8x
FCF Yield	2.62%	2.8%	3.14%	6.05%	4.86%	5.98%	6.67%	7.25%
Dividend per Share ²	0.14	0.14	0.14	0.14	0.22	0.22	0.2233	0.2267
Rate of return	1.78%	1.66%	1.54%	2.05%	3.18%	2.7%	2.74%	2.78%
EPS ²	-0.82	-0.41	0.19	0.51	0.52	-	-	-
Distribution rate	-17.1%	-34.1%	73.7%	27.5%	42.3%	-	-	-
Net sales ¹	5,315	5,307	6,395	4,983	4,898	5,140	5,344	5,550
EBITDA ¹	2,199	2,213	2,447	2,365	2,578	2,702	2,844	2,955
EBIT ¹	41	15	560	976	1,235	1,377	1,463	1,535
Net income	-632	-341	173	463	501	-	-	-
Net Debt ¹	9,288	9,669	9,572	7,829	7,357	7,492	7,111	6,697
Reference price ²	7.850	8.410	9.070	6.820	6.910	8.140	8.140	8.140
Nbr of stocks (in thousands)	815,846	821,767	903,991	912,498	897,819	829,826	-	-
Announcement Date	2/25/21	3/1/22	2/28/23	2/28/24	2/27/25	-	-	-

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.($)
ADT INC.	-	2.77x	5.27x	2.7%	6.75B
ALLEGION PLC	18.9x	3.35x	13.65x	1.5%	11.77B
ZHEJIANG DAHUA TECHNOLOGY CO., LTD.	15.08x	1.19x	11.35x	3.12%	6.97B
DORMAKABA HOLDING AG	28.71x	1.13x	7.28x	1.7%	3.53B
RESIDEO TECHNOLOGIES, INC.	13.55x	0.57x	5.43x	-	3.11B
S-1 CORPORATION	13.79x	0.51x	3.69x	3.96%	1.68B
JADE BIRD FIRE CO., LTD.	16.49x	-	-	-	1.13B
NAPCO SECURITY TECHNOLOGIES, INC.	25.21x	-	-	-	1.01B
Average	18.82x	1.59x	7.78x	2.6%	4.49B
Weighted average by Cap.	18.43x	2.16x	9.58x	2.29%