Valuation EPAM Systems, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-17 pm EDT			5-day change	1st Jan Change
200.40 ^USD	-2.46%		-2.95%	-32.60%

Sep. 09	Jefferies Raises Price Target on EPAM Systems to $250 From $237	MT
Sep. 06	JPMorgan Adjusts Price Target on EPAM Systems to $262 From $222, Maintains Overweight	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,666	20,064	37,914	18,849	17,157	11,410	-	-
Change	-	71.99%	88.97%	-50.28%	-8.98%	-33.5%	-	-
Enterprise Value (EV) ¹	10,754	18,741	36,468	17,168	15,120	9,447	8,715	8,085
Change	-	74.27%	94.58%	-52.92%	-11.93%	-37.52%	-7.74%	-7.23%
P/E ratio	46.8x	64x	82x	46.2x	42.1x	27.4x	24.2x	20.9x
PBR	7.7x	10.1x	15.3x	6.3x	4.95x	3.28x	2.75x	2.33x
PEG	-	2.7x	1.8x	-3.6x	-99.5x	7.75x	1.8x	1.3x
Capitalization / Revenue	5.09x	7.54x	10.1x	3.91x	3.66x	2.47x	2.34x	2.13x
EV / Revenue	4.69x	7.05x	9.7x	3.56x	3.22x	2.05x	1.79x	1.51x
EV / EBITDA	25.3x	35.8x	47.9x	19.3x	18.1x	11.8x	10.3x	8.57x
EV / EBIT	27.6x	39.6x	53.8x	21x	19.8x	12.9x	11.2x	9.44x
EV / FCF	57.2x	39.4x	79.1x	44.9x	28.3x	16.5x	12.8x	10.7x
FCF Yield	1.75%	2.54%	1.26%	2.23%	3.53%	6.06%	7.81%	9.37%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.53	5.6	8.15	7.09	7.06	7.309	8.29	9.588
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,294	2,659	3,758	4,825	4,691	4,610	4,871	5,345
EBITDA ¹	424.6	523.2	761.6	888.3	834.2	801.7	844.4	943.7
EBIT ¹	389.2	472.7	678.2	818.2	765.1	729.8	774.8	856.9
Net income ¹	261.1	327.2	481.7	419.4	417.1	425.7	476.6	543.7
Net Debt ¹	-911.5	-1,322	-1,447	-1,681	-2,036	-1,963	-2,695	-3,324
Reference price ²	212.16	358.35	668.45	327.74	297.34	200.40	200.40	200.40
Nbr of stocks (in thousands)	54,985	55,989	56,720	57,513	57,700	56,935	-	-
Announcement Date	2/20/20	2/18/21	2/17/22	2/16/23	2/15/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EPAM SYSTEMS, INC.	28.11x	2.11x	12.14x	-.--%	11.7B
ACCENTURE PLC	30.95x	3.35x	17.72x	+1.46%	222B
IBM	23.99x	3.76x	15.43x	+3.08%	200B
TATA CONSULTANCY SERVICES LTD.	31.87x	6.12x	22.37x	+2.32%	195B
AUTOMATIC DATA PROCESSING, INC.	27.75x	5.54x	18.91x	+2.12%	114B
INFOSYS LIMITED	30.26x	4.78x	19.84x	+2.50%	96.33B
RELX PLC	34.42x	7.66x	19.48x	+1.73%	89.35B
CROWDSTRIKE HOLDINGS, INC.	586.07x	15.9x	64.7x	-.--%	65.65B
HCL TECHNOLOGIES LIMITED	28.77x	4x	18.26x	+2.98%	58.47B
GARTNER, INC.	46.62x	6.47x	26.67x	-.--%	39.31B
Average	86.88x	5.97x	23.55x	+1.62%	109.1B
Weighted average by Cap.	63.55x	5.52x	21.70x	+2.02%