|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 203.60 USD | +1.04% |
|
+8.88% | -12.92% |
| Nov. 14 | Rothschild & Co Redburn Adjusts EPAM Systems Price Target to $200 From $190, Maintains Neutral Rating | MT |
| Nov. 10 | Mizuho Securities Adjusts EPAM Systems Price Target to $228 From $225 | MT |
Company Valuation: EPAM Systems, Inc.
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 | 11,247 | - | - |
| Change | - | 88.97% | -50.28% | -8.98% | -22.7% | -15.19% | - | - |
| Enterprise Value (EV) 1 | 18,741 | 36,468 | 17,168 | 15,120 | 14,549 | 9,907 | 9,444 | 8,907 |
| Change | - | 94.58% | -52.92% | -11.93% | -3.78% | -31.91% | -4.67% | -5.68% |
| P/E ratio | 64x | 82x | 46.2x | 42.1x | 29.8x | 29.7x | 23.6x | 20.7x |
| PBR | 10.1x | 15.3x | 6.3x | 4.95x | 3.66x | 2.98x | 2.56x | 2.2x |
| PEG | - | 1.8x | -3.6x | -99.5x | 2.7x | -2.4x | 0.9x | 1.5x |
| Capitalization / Revenue | 7.54x | 10.1x | 3.91x | 3.66x | 2.81x | 2.07x | 1.93x | 1.78x |
| EV / Revenue | 7.05x | 9.7x | 3.56x | 3.22x | 3.08x | 1.82x | 1.62x | 1.41x |
| EV / EBITDA | 35.8x | 47.9x | 19.3x | 18.1x | 17.3x | 11.3x | 9.75x | 8.15x |
| EV / EBIT | 39.6x | 53.8x | 21x | 19.8x | 18.7x | 12x | 10.5x | 8.89x |
| EV / FCF | 39.4x | 79.1x | 44.9x | 28.3x | 27.6x | 18.7x | 15.6x | 13.4x |
| FCF Yield | 2.54% | 1.26% | 2.23% | 3.53% | 3.62% | 5.34% | 6.42% | 7.48% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.6 | 8.15 | 7.09 | 7.06 | 7.84 | 6.854 | 8.627 | 9.828 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,659 | 3,758 | 4,825 | 4,691 | 4,728 | 5,441 | 5,823 | 6,325 |
| EBITDA 1 | 523.2 | 761.6 | 888.3 | 834.2 | 839.3 | 879.5 | 968.2 | 1,092 |
| EBIT 1 | 472.7 | 678.2 | 818.2 | 765.1 | 779.2 | 825.8 | 902.5 | 1,001 |
| Net income 1 | 327.2 | 481.7 | 419.4 | 417.1 | 454.5 | 384.7 | 478.3 | 537.2 |
| Net Debt 1 | -1,322 | -1,447 | -1,681 | -2,036 | 1,286 | -1,341 | -1,804 | -2,341 |
| Reference price 2 | 358.35 | 668.45 | 327.74 | 297.34 | 233.82 | 203.60 | 203.60 | 203.60 |
| Nbr of stocks (in thousands) | 55,989 | 56,720 | 57,513 | 57,700 | 56,721 | 55,243 | - | - |
| Announcement Date | 2/18/21 | 2/17/22 | 2/16/23 | 2/15/24 | 2/20/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.7x | 1.82x | 11.26x | -.--% | 11.25B | |
| 33.91x | 4.93x | 17.51x | 2.18% | 288B | |
| 19.79x | 2.12x | 11.07x | 2.45% | 165B | |
| 22.69x | 4.27x | 15.83x | 3.55% | 130B | |
| 23.96x | 4.84x | 16.56x | 2.46% | 106B | |
| -57.7x | 16.27x | 118.05x | -.--% | 78.29B | |
| 23.1x | 3.59x | 15.04x | 3.15% | 74.45B | |
| 26.83x | 6.44x | 16.12x | 2.19% | 73.54B | |
| 26.14x | 3.34x | 16x | 3.51% | 50.59B | |
| 31.18x | 2.11x | 14.73x | 0.59% | 49.09B | |
| Average | 17.96x | 4.97x | 25.22x | 2.01% | 102.64B | |
| Weighted average by Cap. | 20.35x | 5.01x | 23.27x | 2.3% |
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
- Stock Market
- Equities
- EPAM Stock
- Valuation EPAM Systems, Inc.
Select your edition
All financial news and data tailored to specific country editions
