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 14,386 - -
Change - -12.62% 37.03% 28.91% 12.06% -40.85% - -
Enterprise Value (EV) 1 15,174 13,365 18,244 23,186 25,506 15,389 15,244 14,155
Change - -11.92% 36.5% 27.09% 10% -39.66% -0.94% -7.15%
P/E 29.7x 39.5x 68.8x 57.9x 33.1x 14x 19x 16.8x
PBR 6.86x 5.35x 6.32x 6.79x 6.37x 3.85x 3.49x 3.02x
PEG - -1.2x -3.1x 1.1x 0.3x 0.3x -0.7x 1.3x
Capitalization / Revenue 7.78x 6.36x 8.03x 9.44x 8.88x 5.27x 4.98x 4.6x
EV / Revenue 8.4x 6.91x 8.7x 10.1x 9.31x 5.64x 5.28x 4.53x
EV / EBITDA 23x 17.6x 23.2x 25.1x 19.2x 11.4x 10.7x 9.05x
EV / EBIT 23.9x 18.3x 24x 25.9x 19.6x 12.2x 11.5x 9.66x
EV / FCF 44.1x 32.1x 31.1x 31.5x 29.8x 18.1x 14.9x 12.2x
FCF Yield 2.27% 3.11% 3.22% 3.17% 3.36% 5.53% 6.69% 8.2%
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 2 119.79 104.60 141.68 180.66 203.02 124.55 124.55 124.55
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.($)
13.98x5.64x11.39x-.--% 14.39B
32.78x21.31x25.29x-.--% 177B
12.12x3.26x6.83x-.--% 87.34B
36.52x6.02x16.69x0.37% 51.46B
24.46x5.23x12.69x-.--% 43.81B
22.17x5.32x13.5x0.93% 36.75B
32.95x2.93x8.79x-.--% 33.44B
37.92x2.64x15.22x-.--% 15.95B
31.14x - - 3.6% 10.28B
68.23x4.09x16.74x-.--% 8.55B
Average 31.23x 6.27x 14.13x 0.49% 47.9B
Weighted average by Cap. 28.06x 10.77x 16.70x 0.19%

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