Valuation IBM

Stocks

Market Closed - NYSE Other stock markets 04:00:03 2026-08-04 pm EDT			After hours 04:54:37 pm
235.15 ^USD	+3.91%		234.48	-0.28%

Aug. 03	Warsh Is Reverting Fed to Historic Norms, Gary Cohn Says	MT
Aug. 03	European stocks seen higher in the first session of August	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	119,866	127,382	149,341	203,265	276,878	213,214	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-22.99%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	256,527	246,778	241,655
Change	-	3.34%	13.53%	26.51%	32.96%	-20.74%	-3.8%	-2.08%
P/E	21x	78.3x	20.1x	34.2x	26.5x	22.5x	20x	17.8x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.54x	4.78x	4.12x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.3x	1.7x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.03x	2.91x	2.77x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.65x	3.37x	3.14x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	12.7x	11.4x	10.6x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	17.1x	15.4x	13.7x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.6x	14.4x	13.4x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	6.03%	6.96%	7.47%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.759	6.799	6.875
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	2.99%	3%	3.04%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.08	11.29	12.72
Distribution rate	103%	362%	81.4%	104%	60.1%	67.1%	60.2%	54%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,375	73,260	77,067
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,153	21,555	22,784
EBIT ¹	-	9,937	11,052	11,263	14,126	14,973	15,999	17,606
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,810	11,336	12,506
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	43,313	33,564	28,440
Reference price ²	133.66	140.89	163.55	219.83	296.21	226.31	226.31	226.31
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	942,134	-	-
Announcement Date	1/24/22	1/25/23	1/24/24	1/29/25	1/28/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	22.46x	3.65x	12.73x	2.99%	213B
SNOWFLAKE INC.	-107.81x	17.13x	98.92x	-.--%	107B
ACCENTURE PLC	12.27x	1.36x	7.11x	3.92%	101B
TATA CONSULTANCY SERVICES LTD.	16.03x	2.94x	11.09x	5.13%	93.9B
RELX PLC	20.79x	5.42x	13.31x	2.76%	62.12B
INFOSYS LIMITED	15.45x	2.26x	9.59x	5.05%	50.13B
FUJITSU LIMITED	19.75x	1.61x	9.85x	1.48%	38.73B
NEC CORPORATION	21.12x	1.56x	9.86x	0.9%	40.04B
HCL TECHNOLOGIES LIMITED	18.76x	2.41x	11.56x	4.64%	39.09B
NARI TECHNOLOGY CO., LTD.	21.73x	2.53x	16.51x	2.76%	29.64B
Average	6.05x	4.09x	20.05x	2.96%	77.49B
Weighted average by Cap.	1.42x	4.85x	23.29x	2.96%