Valuation IBM Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 02:28:23 30/07/2026 pm IST			5-day change	1st Jan Change
197.52 ^EUR	-1.98%		+9.82%	-23.91%

29/07	Daiwa Securities Adjusts Price Target on IBM to $217 From $247, Maintains Neutral Rating	MT
29/07	Citic Securities Adjusts Price Target on IBM to $297 From $294, Maintains Buy Rating	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	2,13,337	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-22.95%	-	-
Enterprise Value (EV) ¹	1,64,013	1,69,490	1,92,426	2,43,433	3,23,667	2,56,650	2,46,901	2,41,777
Change	-	3.34%	13.53%	26.51%	32.96%	-20.71%	-3.8%	-2.08%
P/E	21x	78.3x	20.1x	34.2x	26.5x	22.5x	20.1x	17.8x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.54x	4.78x	4.12x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.3x	1.7x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.03x	2.91x	2.77x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.65x	3.37x	3.14x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	12.7x	11.5x	10.6x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	17.1x	15.4x	13.7x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.6x	14.4x	13.4x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	6.03%	6.95%	7.47%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.759	6.799	6.875
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	2.98%	3%	3.04%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.08	11.29	12.72
Distribution rate	103%	362%	81.4%	104%	60.1%	67.1%	60.2%	54%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,375	73,260	77,067
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,153	21,555	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	9,810	11,336	12,506
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	226.44	226.44	226.44
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ACCENTURE PLC	12.82x	1.42x	7.44x	3.75%	11TCr
SNOWFLAKE INC.	-99.09x	15.69x	90.82x	-.--%	9.81TCr
TATA CONSULTANCY SERVICES LTD.	15.87x	2.9x	10.97x	5.18%	9.24TCr
RELX PLC	22.58x	5.8x	14.27x	2.54%	6.67TCr
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	4.89TCr
FUJITSU LIMITED	21.96x	1.78x	11.22x	1.35%	4.07TCr
HCL TECHNOLOGIES LIMITED	18.31x	2.35x	11.27x	4.72%	3.8TCr
NEC CORPORATION	20.58x	1.52x	9.59x	0.92%	3.73TCr
NARI TECHNOLOGY CO., LTD.	20.75x	2.41x	15.72x	2.89%	2.82TCr
Average	5.43x	4.01x	20.07x	2.95%	6.18TCr
Weighted average by Cap.	-3.06x	4.92x	24.81x	2.96%