Valuation IBM Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 23:58:21 15/07/2026 +04			5-day change	1st Jan Change
184.50 ^EUR	-27.50%		-5.69%	-2.23%

07:54pm	BNP Cautious on Software Rebound After IBM Results	MT
05:43pm	BofA Securities Cuts IBM Price Target to $280 From $330 After 'Surprise Negative Pre-Announcement', Buy Rating Kept	MT

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	204,021	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-26.31%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	255,667	247,750	239,037
Change	-	3.34%	13.53%	26.51%	32.96%	-21.01%	-3.1%	-3.52%
P/E	21x	78.3x	20.1x	34.2x	26.5x	23.2x	19.3x	17x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.31x	4.55x	3.89x
PEG	-	-1.1x	0x	-1.6x	0.4x	-1.4x	0.9x	1.3x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	2.87x	2.75x	2.6x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.59x	3.34x	3.05x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	12.6x	11.4x	10.3x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	16.8x	15.3x	13.3x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.7x	15x	13.3x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.97%	6.68%	7.52%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.75	6.792	6.868
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	3.11%	3.13%	3.16%
EPS ²	6.35	1.8	8.14	6.43	11.17	9.338	11.25	12.74
Distribution rate	103%	362%	81.4%	104%	60.1%	72.3%	60.4%	53.9%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	71,185	74,197	78,407
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,250	21,760	23,262
EBIT ¹	-	9,937	11,052	11,263	14,126	15,225	16,219	17,993
Net income ¹	5,743	1,639	7,502	6,023	10,593	8,889	11,146	12,432
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	51,646	43,729	35,016
Reference price ²	133.66	140.89	163.55	219.83	296.21	217.07	217.07	217.07
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	939,885	-	-
Announcement Date	24/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SNOWFLAKE INC.	-96.65x	15.29x	88.53x	-.--%	95.64B
ACCENTURE PLC	10x	1.1x	5.75x	4.82%	82.34B
TATA CONSULTANCY SERVICES LTD.	14.27x	2.6x	9.81x	5.76%	82.89B
RELX PLC	19.21x	5.05x	12.47x	2.96%	57.7B
INFOSYS LIMITED	14.2x	2.07x	8.69x	5.49%	46.07B
NEC CORPORATION	20.6x	1.53x	9.68x	0.96%	36.55B
FUJITSU LIMITED	19.3x	1.56x	9.78x	1.54%	36.18B
HCL TECHNOLOGIES LIMITED	15.89x	2.03x	9.46x	5.44%	32.87B
Average	2.10x	3.90x	19.27x	3.37%	58.78B
Weighted average by Cap.	-7.45x	4.96x	25.29x	3.33%