|
End-of-day quote
Thailand S.E.
01/10/2026
|
5-day change | 1st Jan Change | ||
| 2.980 THB | +0.68% |
|
-3.87% | - |
| 02/10 | IBM Elects Siris Capital Co-Founder Frank Baker to Board | MT |
| 02/10 | Alert from law firm on IBM withdrawn | RE |
Company Valuation: IBM
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,19,866 | 1,27,382 | 1,49,341 | 2,03,265 | 2,76,878 | 2,07,204 | - | - |
| Change | - | 6.27% | 17.24% | 36.11% | 36.22% | -25.16% | - | - |
| Enterprise Value (EV) 1 | 1,64,013 | 1,69,490 | 1,92,426 | 2,43,433 | 3,23,667 | 2,50,517 | 2,40,768 | 2,35,644 |
| Change | - | 3.34% | 13.53% | 26.51% | 32.96% | -22.6% | -3.89% | -2.13% |
| P/E | 21x | 78.3x | 20.1x | 34.2x | 26.5x | 22.2x | 20.1x | 17.8x |
| PBR | 6.34x | 5.8x | 6.64x | 7.46x | 8.5x | 5.52x | 4.77x | 4.11x |
| PEG | - | -1.1x | 0x | -1.6x | 0.4x | -2.51x | 1.9x | 1.4x |
| Capitalization / Revenue | 2.09x | 2.1x | 2.41x | 3.24x | 4.1x | 2.94x | 2.83x | 2.69x |
| EV / Revenue | 2.86x | 2.8x | 3.11x | 3.88x | 4.79x | 3.56x | 3.29x | 3.06x |
| EV / EBITDA | - | 11.5x | 12.5x | 14.8x | 16.9x | 12.4x | 11.2x | 10.3x |
| EV / EBIT | - | 17.1x | 17.4x | 21.6x | 22.9x | 16.7x | 15x | 13.4x |
| EV / FCF | 25.2x | 18.2x | 17.2x | 19.1x | 22x | 16.2x | 14x | 13.1x |
| FCF Yield | 3.97% | 5.48% | 5.83% | 5.24% | 4.55% | 6.18% | 7.13% | 7.66% |
| Dividend per Share 2 | 6.55 | 6.52 | 6.63 | 6.67 | 6.71 | 6.766 | 6.813 | 6.949 |
| Rate of return | 4.9% | 4.63% | 4.05% | 3.03% | 2.27% | 3% | 3.02% | 3.08% |
| EPS 2 | 6.35 | 1.8 | 8.14 | 6.43 | 11.17 | 10.18 | 11.25 | 12.65 |
| Distribution rate | 103% | 362% | 81.4% | 104% | 60.1% | 66.4% | 60.6% | 54.9% |
| Net sales 1 | 57,350 | 60,530 | 61,860 | 62,753 | 67,535 | 70,384 | 73,100 | 76,948 |
| EBITDA 1 | - | 14,739 | 15,447 | 16,400 | 19,200 | 20,153 | 21,474 | 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 | 9,866 | 11,298 | 12,433 |
| 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 | 225.62 | 225.62 | 225.62 |
| Nbr of stocks (in thousands) | 8,96,800 | 9,04,126 | 9,13,119 | 9,24,645 | 9,34,735 | 9,42,134 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.6x | 3.56x | 12.43x | 3.08% | 21TCr | |
| 21.99x | 4.64x | 11.38x | 0.76% | 19TCr | |
| -599.1x | 42.61x | 175.06x | -.--% | 12TCr | |
| -133.59x | 18.57x | 102.82x | -.--% | 12TCr | |
| 13.62x | 1.52x | 7.99x | 3.52% | 11TCr | |
| 13.27x | 2.4x | 9.06x | 6.19% | 7.74TCr | |
| 19.25x | 5.15x | 12.66x | 2.92% | 5.76TCr | |
| -17.04x | 7.34x | 12.48x | -.--% | 4.8TCr | |
| 22.15x | 1.83x | 11.6x | 1.4% | 4.37TCr | |
| Average | -70.87x | 9.74x | 39.50x | 1.99% | 10.87TCr | |
| Weighted average by Cap. | -79.34x | 10.42x | 43.04x | 1.93% |
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
