|
Real-time Estimate
Cboe BZX
17:56:53 21/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 6.830 USD | +0.59% |
|
+3.11% | -15.68% |
| 10-19 | AI to the rescue of major security companies? |  |
| 09-14 | ADT Inc. Brings ADT Blu To Walmart.com, Expanding Availability Through One Of The Nation?s Largest Online Retailers | CI |
Company Valuation: ADT Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,991 | 8,285 | 6,287 | 6,267 | 6,615 | 4,960 | - | - |
| Change | - | 18.51% | -24.12% | -0.31% | 5.55% | -25.02% | - | - |
| Enterprise Value (EV) 1 | 16,660 | 17,857 | 14,116 | 13,624 | 13,938 | 12,486 | 11,921 | 11,301 |
| Change | - | 7.19% | -20.95% | -3.48% | 2.3% | -10.42% | -4.53% | -5.2% |
| P/E | -20.5x | 47.7x | 13.4x | 13.3x | 12x | 8.59x | 7.94x | 7.54x |
| PBR | 2.33x | 2.42x | 1.66x | 1.52x | 1.63x | 1.28x | 1.12x | 0.99x |
| PEG | - | -0x | 0x | 6.78x | 0.4x | 0.5x | 0.97x | 1.43x |
| Capitalization / Revenue | 1.32x | 1.3x | 1.26x | 1.28x | 1.29x | 0.95x | 0.93x | 0.9x |
| EV / Revenue | 3.14x | 2.79x | 2.83x | 2.78x | 2.72x | 2.39x | 2.23x | 2.05x |
| EV / EBITDA | 7.53x | 7.3x | 5.97x | 5.28x | 5.2x | 4.66x | 4.38x | 3.99x |
| EV / EBIT | 1,111x | 31.9x | 14.5x | 11x | 10.6x | 9.65x | 8.96x | 7.91x |
| EV / FCF | 35.8x | 32x | 16.6x | 20.7x | 17.5x | 10.9x | 12.3x | 10.3x |
| FCF Yield | 2.79% | 3.12% | 6.03% | 4.84% | 5.73% | 9.14% | 8.14% | 9.73% |
| Dividend per Share 2 | 0.14 | 0.14 | 0.14 | 0.22 | 0.22 | 0.22 | 0.2267 | 0.2333 |
| Rate of return | 1.66% | 1.54% | 2.05% | 3.18% | 2.73% | 3.24% | 3.34% | 3.44% |
| EPS 2 | -0.41 | 0.19 | 0.51 | 0.52 | 0.67 | 0.79 | 0.855 | 0.9 |
| Distribution rate | -34.1% | 73.7% | 27.5% | 42.3% | 32.8% | 27.8% | 26.5% | 25.9% |
| Net sales 1 | 5,307 | 6,395 | 4,983 | 4,898 | 5,129 | 5,221 | 5,357 | 5,521 |
| EBITDA 1 | 2,213 | 2,447 | 2,365 | 2,578 | 2,680 | 2,677 | 2,721 | 2,836 |
| EBIT 1 | 15 | 560 | 976 | 1,235 | 1,313 | 1,293 | 1,331 | 1,429 |
| Net income 1 | -341 | 173 | 463 | 501 | 596 | 627.8 | 625.4 | 683 |
| Net Debt 1 | 9,669 | 9,572 | 7,829 | 7,357 | 7,323 | 7,526 | 6,960 | 6,340 |
| Reference price 2 | 8.410 | 9.070 | 6.820 | 6.910 | 8.070 | 6.790 | 6.790 | 6.790 |
| Nbr of stocks (in thousands) | 831,271 | 913,467 | 921,821 | 907,013 | 819,763 | 730,559 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 28/02/24 | 27/02/25 | 02/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.59x | 2.39x | 4.66x | 3.24% | 4.96B | |
| 26x | 5.83x | 15.09x | 1.6% | 421B | |
| 47.49x | 16.8x | 33.69x | -.--% | 229B | |
| 16.06x | 0.65x | 11.67x | 2.82% | 145B | |
| 20.96x | 6.55x | 15.81x | 0.58% | 114B | |
| 33.54x | 6.53x | 18.91x | 1.04% | 76.7B | |
| 37.97x | 11.44x | 25.3x | -.--% | 74.51B | |
| 28.72x | 6.56x | 21.65x | 1.43% | 55.99B | |
| 38.94x | 2.04x | 13x | 1.86% | 51.2B | |
| 58.96x | 7.63x | 33.75x | -.--% | 48.49B | |
| Average | 31.72x | 6.64x | 19.35x | 1.26% | 121.96B | |
| Weighted average by Cap. | 31.49x | 7.65x | 20.01x | 1.16% |
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
- Stocks
- ADT Stock
- Valuation ADT Inc.
Select your edition
All financial news and data tailored to specific country editions
