Valuation ADT Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:03 2026-05-08 pm EDT			5-day change	1st Jan Change
6.870 ^USD	-0.43%		-9.01%	-14.87%

May. 04	Top Midday Stories: GameStop Submits $55.5 Billion Bid to Acquire eBay; Amazon Launches Supply Chain Services	MT
May. 04	ADT Prices Secondary Public Offering of Common Stock, Concurrent Share Repurchase	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,911	8,199	6,223	6,204	6,562	5,383	-	-
Change	-	18.64%	-24.1%	-0.31%	5.76%	-17.97%	-	-
Enterprise Value (EV) ¹	16,580	17,771	14,052	13,561	13,885	12,650	12,170	11,621
Change	-	7.18%	-20.93%	-3.5%	2.39%	-8.89%	-3.79%	-4.51%
P/E ratio	-20.5x	47.7x	13.4x	13.3x	12x	8.38x	7.99x	8.08x
PBR	2.33x	2.42x	1.66x	1.52x	1.63x	1.25x	1.11x	0.99x
PEG	-	-0x	0x	6.78x	0.4x	0.4x	1.64x	-6.95x
Capitalization / Revenue	1.3x	1.28x	1.25x	1.27x	1.28x	1.05x	1.02x	0.99x
EV / Revenue	3.12x	2.78x	2.82x	2.77x	2.71x	2.46x	2.31x	2.13x
EV / EBITDA	7.49x	7.26x	5.94x	5.26x	5.18x	4.73x	4.44x	4.12x
EV / EBIT	1,105x	31.7x	14.4x	11x	10.6x	9.62x	8.94x	8.13x
EV / FCF	35.7x	31.8x	16.5x	20.6x	17.4x	12.2x	10.5x	9.52x
FCF Yield	2.8%	3.14%	6.05%	4.86%	5.75%	8.19%	9.54%	10.5%
Dividend per Share ²	0.14	0.14	0.14	0.22	0.22	0.22	0.2267	0.2333
Rate of return	1.66%	1.54%	2.05%	3.18%	2.73%	3.2%	3.3%	3.4%
EPS ²	-0.41	0.19	0.51	0.52	0.67	0.82	0.86	0.85
Distribution rate	-34.1%	73.7%	27.5%	42.3%	32.8%	26.8%	26.4%	27.5%
Net sales ¹	5,307	6,395	4,983	4,898	5,129	5,147	5,278	5,450
EBITDA ¹	2,213	2,447	2,365	2,578	2,680	2,673	2,738	2,821
EBIT ¹	15	560	976	1,235	1,313	1,314	1,362	1,429
Net income ¹	-341	173	463	501	596	674	694	684
Net Debt ¹	9,669	9,572	7,829	7,357	7,323	7,267	6,788	6,239
Reference price ²	8.410	9.070	6.820	6.910	8.070	6.870	6.870	6.870
Nbr of stocks (in thousands)	821,767	903,991	912,498	897,819	813,078	783,512	-	-
Announcement Date	3/1/22	2/28/23	2/28/24	2/27/25	3/2/26	-	-	-

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.($)
ADT INC.	8.38x	2.46x	4.73x	3.2%	5.38B
ALLEGION PLC	16.61x	2.98x	11.99x	1.66%	11.55B
DORMAKABA HOLDING AG	20.32x	0.92x	5.66x	1.81%	3B
S-1 CORPORATION	16.44x	0.52x	4.23x	4.44%	1.69B
TAIWAN SECOM CO., LTD.	16.96x	-	-	-	1.62B
JADE BIRD FIRE CO., LTD.	27.62x	-	-	-	1.61B
NAPCO SECURITY TECHNOLOGIES, INC.	31.68x	-	-	-	1.46B
EVOLV TECHNOLOGIES HOLDINGS, INC.	-32.05x	-	-	-	1.26B
FREQUENTIS AG	34.41x	1.48x	13.58x	0.44%	1.24B
Average	15.60x	1.67x	8.04x	2.31%	3.2B
Weighted average by Cap.	15.48x	2.32x	8.96x	2.18%