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 21,155 - -
Change - -12.62% 37.03% 28.91% 12.06% -13.01% - -
Enterprise Value (EV) 1 15,174 13,365 18,244 23,186 25,506 22,472 21,809 21,040
Change - -11.92% 36.5% 27.09% 10% -11.89% -2.95% -3.52%
P/E 29.7x 39.5x 68.8x 57.9x 33.1x 21.9x 28.5x 25.2x
PBR 6.86x 5.35x 6.32x 6.79x 6.37x 6.58x 5.84x 5.12x
PEG - -1.2x -3.1x 1.1x 0.3x 0.5x -1.2x 1.9x
Capitalization / Revenue 7.78x 6.36x 8.03x 9.44x 8.88x 7.77x 7.3x 6.76x
EV / Revenue 8.4x 6.91x 8.7x 10.1x 9.31x 8.25x 7.53x 6.72x
EV / EBITDA 23x 17.6x 23.2x 25.1x 19.2x 16.9x 15.2x 13.4x
EV / EBIT 23.9x 18.3x 24x 25.9x 19.6x 17.7x 16x 14.3x
EV / FCF 44.1x 32.1x 31.1x 31.5x 29.8x 26.4x 21.4x 18.8x
FCF Yield 2.27% 3.11% 3.22% 3.17% 3.36% 3.79% 4.66% 5.32%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.03 2.65 2.06 3.12 6.14 8.921 6.83 7.722
Distribution rate - - - - - - - -
Net sales 1 1,807 1,933 2,097 2,298 2,739 2,724 2,898 3,129
EBITDA 1 660.5 759.3 787.9 921.9 1,326 1,333 1,435 1,571
EBIT 1 634.4 732.2 758.9 894.3 1,302 1,271 1,359 1,476
Net income 1 476.9 313.1 245.5 376.3 741 1,035 744.3 819.9
Net Debt 1 1,113 1,078 1,408 1,483 1,185 1,317 653.2 -115.4
Reference price 2 119.79 104.60 141.68 180.66 203.02 194.97 194.97 194.97
Nbr of stocks (in thousands) 117,382 117,466 118,833 120,135 119,793 108,506 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.94x9.94x16.2x0.72% 3,944B
126.93x56.12x91.36x-.--% 473B
21.76x6.13x10.67x1.38% 438B
250.29x22.36x65.45x-.--% 323B
2666.6x44.68x146.17x-.--% 274B
29.22x5.97x18.56x1.27% 272B
95.31x9.45x25.29x-.--% 155B
56.66x15.15x39.93x-.--% 128B
509.47x21.34x84.4x-.--% 99.97B
Average 420.35x 21.24x 55.34x 0.38% 678.43B
Weighted average by Cap. 174.78x 15.56x 32.00x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PTC Inc.

Historical PBR trend

Valuation ratios - PBR - PTC Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PTC Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PTC Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - PTC Inc.