Company Valuation: PTC Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,061 12,287 16,836 21,704 24,320 13,950 - -
Change - -12.62% 37.03% 28.91% 12.06% -42.64% - -
Enterprise Value (EV) 1 15,174 13,365 18,244 23,186 25,506 14,953 14,808 13,718
Change - -11.92% 36.5% 27.09% 10% -41.38% -0.97% -7.36%
P/E 29.7x 39.5x 68.8x 57.9x 33.1x 13.6x 18.4x 16.3x
PBR 6.86x 5.35x 6.32x 6.79x 6.37x 3.73x 3.39x 2.93x
PEG - -1.2x -3.1x 1.1x 0.3x 0.3x -0.7x 1.2x
Capitalization / Revenue 7.78x 6.36x 8.03x 9.44x 8.88x 5.11x 4.83x 4.46x
EV / Revenue 8.4x 6.91x 8.7x 10.1x 9.31x 5.48x 5.13x 4.39x
EV / EBITDA 23x 17.6x 23.2x 25.1x 19.2x 11.1x 10.4x 8.77x
EV / EBIT 23.9x 18.3x 24x 25.9x 19.6x 11.8x 11.1x 9.37x
EV / FCF 44.1x 32.1x 31.1x 31.5x 29.8x 17.6x 14.5x 11.8x
FCF Yield 2.27% 3.11% 3.22% 3.17% 3.36% 5.69% 6.89% 8.46%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.03 2.65 2.06 3.12 6.14 8.91 6.56 7.423
Distribution rate - - - - - - - -
Net sales 1 1,807 1,933 2,097 2,298 2,739 2,730 2,889 3,126
EBITDA 1 660.5 759.3 787.9 921.9 1,326 1,351 1,428 1,565
EBIT 1 634.4 732.2 758.9 894.3 1,302 1,263 1,328 1,465
Net income 1 476.9 313.1 245.5 376.3 741 1,058 693.7 815.2
Net Debt 1 1,113 1,078 1,408 1,483 1,185 1,003 858.2 -231.5
Reference price 2 119.79 104.60 141.68 180.66 203.02 120.77 120.77 120.77
Nbr of stocks (in thousands) 117,382 117,466 118,833 120,135 119,793 115,506 - -
Announcement Date 03/11/21 02/11/22 01/11/23 06/11/24 05/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.55x5.48x11.07x-.--% 13.95B
26.67x17.28x20.5x-.--% 144B
12.57x3.38x7.07x-.--% 90.3B
37.12x6.11x17.01x0.37% 52.42B
24.89x5.32x12.92x-.--% 44.58B
21.16x5.16x13.1x0.96% 35.39B
33.87x3.06x9.21x-.--% 34.87B
34.6x2.52x14.55x-.--% 14.32B
32.18x - - 3.48% 10.51B
65.08x3.91x15.97x-.--% 8.33B
Average 30.17x 5.80x 13.49x 0.48% 44.87B
Weighted average by Cap. 25.69x 8.64x 14.47x 0.2%

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