Valuation IBM

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:31:16 13/06/2026 am IST			5-day change	1st Jan Change
272.14 ^USD	-0.99%		-4.31%	-7.99%

06:42pm	US Equity Futures Rise Pre-Bell on Middle East Peace Deal Optimism	MT
11/06	IBM, ServiceNow Expand Collaboration to Help Enterprises Unlock Data for AI	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	2,58,327	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-6.7%	-	-
Enterprise Value (EV) ¹	1,64,013	1,69,490	1,92,426	2,43,433	3,23,667	3,06,202	2,94,845	2,91,048
Change	-	3.34%	13.53%	26.51%	32.96%	-5.4%	-3.71%	-1.29%
P/E Ratio	21x	78.3x	20.1x	34.2x	26.5x	26.8x	23.4x	20.4x
PBR	6.34x	5.8x	6.64x	7.46x	-	6.71x	5.73x	4.9x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.31x	1.6x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.61x	3.46x	3.27x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	4.28x	3.95x	3.69x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	15x	13.4x	12.3x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	20.2x	18.3x	16.3x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	19.5x	17.4x	15.8x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.12%	5.76%	6.32%
Dividend per Share ²	6.55	6.52	6.63	6.67	-	6.75	6.792	6.868
Rate of return	4.9%	4.63%	4.05%	3.03%	-	2.46%	2.47%	2.5%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.26	11.77	13.44
Distribution rate	103%	362%	81.4%	104%	-	65.8%	57.7%	51.1%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	71,465	74,636	78,922
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,477	22,030	23,571
EBIT ¹	-	9,937	11,052	11,263	14,126	15,144	16,149	17,836
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,937	11,532	12,821
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	47,874	36,518	32,720
Reference price ²	133.66	140.89	163.55	219.83	296.21	274.85	274.85	274.85
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	26.78x	4.28x	14.95x	2.46%	26TCr
ACCENTURE PLC	12.45x	1.32x	6.96x	3.88%	10TCr
SNOWFLAKE INC.	-84.2x	13.27x	76.98x	-.--%	8.33TCr
TATA CONSULTANCY SERVICES LTD.	13.71x	2.5x	9.22x	6.08%	8.07TCr
RELX PLC	19.35x	5.07x	12.53x	2.94%	5.79TCr
INFOSYS LIMITED	14.47x	2.12x	8.89x	5.35%	4.71TCr
FUJITSU LIMITED	13.35x	1.53x	10.5x	1.21%	3.64TCr
NEC CORPORATION	21.44x	1.45x	10.35x	0.81%	3.31TCr
HCL TECHNOLOGIES LIMITED	15.12x	1.91x	9.01x	5.72%	3.14TCr
NARI TECHNOLOGY CO., LTD.	19.69x	2.28x	14.74x	3.05%	2.69TCr
Average	7.22x	3.57x	17.41x	3.15%	7.58TCr
Weighted average by Cap.	8.30x	4.18x	18.85x	3.01%