|
End-of-day quote
Thailand S.E.
13/08/2026
|
5-day change | 1st Jan Change | ||
| 3.160 THB | +0.64% |
|
+1.94% | - |
| 08-13 | US Equity Futures Mostly Flat Pre-Bell as Traders Evaluate Further Inflation Data | MT |
| 08-13 | IBM Partners with OpenAI to Accelerate Secure AI Deployment for Enterprises Across Core Operations | CI |
Company Valuation: IBM
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 | 223,418 | - | - |
| Change | - | 6.27% | 17.24% | 36.11% | 36.22% | -19.31% | - | - |
| Enterprise Value (EV) 1 | 164,013 | 169,490 | 192,426 | 243,433 | 323,667 | 266,731 | 256,982 | 251,858 |
| Change | - | 3.34% | 13.53% | 26.51% | 32.96% | -17.59% | -3.65% | -1.99% |
| P/E | 21x | 78.3x | 20.1x | 34.2x | 26.5x | 23.5x | 21x | 18.6x |
| PBR | 6.34x | 5.8x | 6.64x | 7.46x | 8.5x | 5.8x | 5.01x | 4.32x |
| PEG | - | -1.1x | 0x | -1.6x | 0.4x | -2.4x | 1.7x | 1.5x |
| Capitalization / Revenue | 2.09x | 2.1x | 2.41x | 3.24x | 4.1x | 3.17x | 3.05x | 2.9x |
| EV / Revenue | 2.86x | 2.8x | 3.11x | 3.88x | 4.79x | 3.79x | 3.51x | 3.27x |
| EV / EBITDA | - | 11.5x | 12.5x | 14.8x | 16.9x | 13.2x | 11.9x | 11.1x |
| EV / EBIT | - | 17.1x | 17.4x | 21.6x | 22.9x | 17.8x | 16.1x | 14.3x |
| EV / FCF | 25.2x | 18.2x | 17.2x | 19.1x | 22x | 17.2x | 15x | 14x |
| FCF Yield | 3.97% | 5.48% | 5.83% | 5.24% | 4.55% | 5.8% | 6.68% | 7.17% |
| 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% | 2.85% | 2.87% | 2.9% |
| 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 | 237.14 | 237.14 | 237.14 |
| Nbr of stocks (in thousands) | 896,800 | 904,126 | 913,119 | 924,645 | 934,735 | 942,134 | - | - |
| Announcement Date | 24/01/22 | 25/01/23 | 24/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.42x | 3.77x | 13.18x | 2.86% | 222B | |
| -116.48x | 18.54x | 107.06x | -.--% | 115B | |
| 13.35x | 1.47x | 7.74x | 3.6% | 110B | |
| 15.22x | 2.78x | 10.51x | 5.4% | 89.13B | |
| 19.89x | 5.24x | 12.87x | 2.86% | 59.95B | |
| 15.4x | 2.25x | 9.55x | 5.07% | 49.94B | |
| 21.76x | 1.58x | 10.05x | 0.87% | 40.92B | |
| 20.86x | 1.7x | 10.55x | 1.4% | 40.32B | |
| 18.6x | 2.39x | 11.35x | 4.65% | 38.74B | |
| Average | 3.56x | 4.42x | 21.43x | 2.97% | 85.19B | |
| Weighted average by Cap. | -1.26x | 5.27x | 25.53x | 2.89% |
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
- IBM Stock
- IBM06 Stock
- Valuation IBM
Select your edition
All financial news and data tailored to specific country editions
