Valuation EPAM Systems, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-07-15 pm EDT			5-day change	1st Jan Change
163.03 ^USD	-3.02%		-11.10%	-30.31%

04:05am	EPAM Secures Multi-Year Deal with States of Guernsey to Transform the Island's Digital Services with ServiceNow PSDS	CI
Jun. 30	EPAM Systems, Inc.(NYSE:EPAM) dropped from Russell Midcap Growth Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	20,064	37,914	18,849	17,157	13,263	9,523	-	-
Change	-	88.97%	-50.28%	-8.98%	-22.7%	-28.19%	-	-
Enterprise Value (EV) ¹	18,741	36,468	17,168	15,120	14,549	8,101	7,346	6,707
Change	-	94.58%	-52.92%	-11.93%	-3.78%	-44.32%	-9.31%	-8.7%
P/E ratio	64x	82x	46.2x	42.1x	29.8x	24.3x	19.7x	16.8x
PBR	10.1x	15.3x	6.3x	4.95x	3.66x	2.39x	2.01x	1.73x
PEG	-	1.8x	-3.6x	-99.5x	2.7x	-2x	0.8x	1x
Capitalization / Revenue	7.54x	10.1x	3.91x	3.66x	2.81x	1.78x	1.66x	1.51x
EV / Revenue	7.05x	9.7x	3.56x	3.22x	3.08x	1.51x	1.28x	1.06x
EV / EBITDA	35.8x	47.9x	19.3x	18.1x	17.3x	9.39x	7.65x	6.13x
EV / EBIT	39.6x	53.8x	21x	19.8x	18.7x	10.1x	8.31x	6.62x
EV / FCF	39.4x	79.1x	44.9x	28.3x	27.6x	15.6x	10.8x	8.55x
FCF Yield	2.54%	1.26%	2.23%	3.53%	3.62%	6.39%	9.23%	11.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.6	8.15	7.09	7.06	7.84	6.904	8.518	9.993
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,659	3,758	4,825	4,691	4,728	5,356	5,748	6,313
EBITDA ¹	523.2	761.6	888.3	834.2	839.3	862.5	960.9	1,094
EBIT ¹	472.7	678.2	818.2	765.1	779.2	798.2	884	1,014
Net income ¹	327.2	481.7	419.4	417.1	454.5	391	478.4	557.6
Net Debt ¹	-1,322	-1,447	-1,681	-2,036	1,286	-1,423	-2,177	-2,816
Reference price ²	358.35	668.45	327.74	297.34	233.82	168.10	168.10	168.10
Nbr of stocks (in thousands)	55,989	56,720	57,513	57,700	56,721	56,653	-	-
Announcement Date	2/18/21	2/17/22	2/16/23	2/15/24	2/20/25	-	-	-

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.($)
EPAM SYSTEMS, INC.	24.35x	1.51x	9.39x	-.--%	9.52B
IBM	31.59x	4.48x	17.08x	2.38%	258B
ACCENTURE PLC	21.7x	2.48x	13.09x	2.07%	175B
TATA CONSULTANCY SERVICES LTD.	22.81x	4.26x	15.91x	3.74%	136B
AUTOMATIC DATA PROCESSING, INC.	30.4x	6.08x	20.94x	1.94%	123B
CROWDSTRIKE HOLDINGS, INC.	-799.98x	23.84x	93.37x	-.--%	119B
RELX PLC	35.29x	8.15x	20.48x	1.67%	98.75B
INFOSYS LIMITED	23.13x	3.56x	14.7x	3.32%	75.68B
SNOWFLAKE INC.	-51.03x	15.02x	121.26x	-.--%	71.24B
HCL TECHNOLOGIES LIMITED	24.55x	3.31x	15.49x	3.79%	51.03B
Average	-63.72x	7.27x	34.17x	1.89%	111.7B
Weighted average by Cap.	-65.42x	7.23x	31.49x	2.09%