Valuation IBM Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 03:09:32 21/07/2026 pm IST			5-day change	1st Jan Change
184.87 ^EUR	+0.07%		-28.31%	-29.03%

12:45pm	IBM : Jefferies keeps its Buy rating	ZD
21/07	Wall Street Falls as Traders Await Earnings, Track Middle East Developments	MT

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	2,00,196	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-27.7%	-	-
Enterprise Value (EV) ¹	1,64,013	1,69,490	1,92,426	2,43,433	3,23,667	2,47,395	2,39,439	2,30,369
Change	-	3.34%	13.53%	26.51%	32.96%	-23.57%	-3.22%	-3.79%
P/E	21x	78.3x	20.1x	34.2x	26.5x	22.2x	19.4x	17.2x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.25x	4.52x	3.89x
PEG	-	-1.1x	0x	-1.6x	0.4x	-1.6x	1.3x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	2.83x	2.72x	2.58x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.5x	3.26x	2.97x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	12.4x	11.3x	10.3x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	16.6x	15.4x	13.6x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.3x	14.6x	13x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	6.13%	6.84%	7.7%
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%	3.17%	3.19%	3.22%
EPS ²	6.35	1.8	8.14	6.43	11.17	9.587	10.99	12.39
Distribution rate	103%	362%	81.4%	104%	60.1%	70.4%	61.8%	55.4%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,733	73,471	77,549
EBITDA ¹	-	14,739	15,447	16,400	19,200	19,959	21,124	22,274
EBIT ¹	-	9,937	11,052	11,263	14,126	14,931	15,548	16,919
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,139	11,035	12,352
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	47,199	39,243	30,173
Reference price ²	133.66	140.89	163.55	219.83	296.21	213.00	213.00	213.00
Nbr of stocks (in thousands)	8,96,800	9,04,126	9,13,119	9,24,645	9,34,735	9,39,885	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SNOWFLAKE INC.	-96.09x	15.2x	88x	-.--%	9.51TCr
ACCENTURE PLC	10.75x	1.18x	6.19x	4.48%	8.86TCr
TATA CONSULTANCY SERVICES LTD.	14.6x	2.66x	10.05x	5.63%	8.45TCr
RELX PLC	19.72x	5.16x	12.72x	2.86%	5.91TCr
INFOSYS LIMITED	14.12x	2.06x	8.64x	5.52%	4.56TCr
NEC CORPORATION	20.09x	1.49x	9.43x	0.98%	3.55TCr
FUJITSU LIMITED	18.84x	1.52x	9.54x	1.58%	3.52TCr
HCL TECHNOLOGIES LIMITED	16.64x	2.14x	9.95x	5.2%	3.43TCr
NARI TECHNOLOGY CO., LTD.	20.38x	2.37x	15.43x	2.95%	2.78TCr
Average	4.34x	3.75x	18.88x	3.24%	5.62TCr
Weighted average by Cap.	-5.20x	4.78x	24.43x	3.25%