Valuation Oracle Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-07-14 pm EDT			After hours 05:47:22 pm
229.28 ^USD	-0.56%		229.47	+0.08%

08:16am	August 1st Ultimatums and Other Summer Pastimes
05:17am	Analyst recommendations: Best Buy, Chevron, Nvidia, Block, Coinbase…

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	227,050	191,894	286,017	322,098	464,185	647,605	-	-
Change	-	-15.48%	49.05%	12.62%	44.11%	39.51%	-	-
Enterprise Value (EV) ¹	264,741	245,851	366,311	398,306	545,550	733,816	740,475	748,934
Change	-	-7.14%	49%	8.73%	36.97%	34.51%	0.91%	1.14%
P/E ratio	17.3x	29.8x	34.5x	31.6x	38.1x	47.3x	36.3x	30.1x
PBR	37.2x	-34.7x	268x	34.9x	22x	17.5x	11.2x	8.61x
PEG	-	-0.6x	1.3x	1.5x	2.2x	3.8x	1.2x	1.5x
Capitalization / Revenue	5.61x	4.52x	5.73x	6.08x	8.09x	9.71x	8.15x	6.95x
EV / Revenue	6.54x	5.79x	7.33x	7.52x	9.5x	11x	9.32x	8.03x
EV / EBITDA	12.9x	11.4x	15.6x	15.2x	18.9x	21.1x	17.8x	14.7x
EV / EBIT	13.9x	12.5x	17.5x	17.3x	21.8x	26.5x	22.4x	19.5x
EV / FCF	19.3x	48.9x	43.2x	33.7x	-1,385x	-1,407x	88.1x	37.4x
FCF Yield	5.19%	2.05%	2.31%	2.96%	-0.07%	-0.07%	1.14%	2.67%
Dividend per Share ²	1.04	1.28	1.36	1.6	2	1.897	1.897	2.299
Rate of return	1.32%	1.78%	1.28%	1.37%	1.21%	0.82%	0.82%	1%
EPS ²	4.55	2.41	3.07	3.71	4.34	4.874	6.359	7.654
Distribution rate	22.9%	53.1%	44.3%	43.1%	46.1%	38.9%	29.8%	30%
Net sales ¹	40,481	42,440	49,954	52,961	57,399	66,699	79,479	93,230
EBITDA ¹	20,537	21,565	23,428	26,184	28,900	34,735	41,636	50,969
EBIT ¹	19,000	19,593	20,902	23,055	25,033	27,659	33,070	38,418
Net income ¹	13,746	6,717	8,503	10,467	12,443	14,540	18,775	23,183
Net Debt ¹	37,691	53,957	80,294	76,208	81,365	86,211	92,870	101,329
Reference price ²	78.74	71.92	105.94	117.19	165.53	230.56	230.56	230.56
Nbr of stocks (in thousands)	2,883,535	2,668,157	2,699,802	2,748,514	2,804,234	2,808,833	-	-
Announcement Date	6/15/21	6/13/22	6/12/23	6/11/24	6/11/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORACLE CORPORATION	47.3x	11x	21.13x	0.82%	648B
SAP SE	43.58x	7.92x	25.66x	0.92%	353B
SERVICENOW, INC.	108.28x	14.27x	40.71x	-.--%	195B
STRATEGY INCORPORATED	-26.84x	270.53x	3296.12x	-	121B
CONSTELLATION SOFTWARE INC.	84.52x	6.65x	24.3x	0.11%	75.68B
FAIR ISAAC CORPORATION	59.92x	20.1x	36.24x	-.--%	37.59B
HUBSPOT, INC.	1128.82x	8.44x	38.55x	-.--%	27.65B
TOAST, INC.	97.54x	3.89x	41.36x	-.--%	25.08B
WISETECH GLOBAL LIMITED	113.79x	30.55x	60.22x	0.19%	24.47B
TRIMBLE, INC.	50.73x	5.83x	20.65x	-.--%	19.08B
Average	170.77x	37.92x	360.49x	0.23%	152.63B
Weighted average by Cap.	72.01x	31.44x	286.95x	0.62%