Valuation IBM

Stocks

Market Closed - NYSE 01:30:02 14/08/2026 am IST			After hours 02:12:47 am
237.14 ^USD	+0.49%		236.65	-0.21%

06:29pm	US Equity Futures Mostly Flat Pre-Bell as Traders Evaluate Further Inflation Data	MT
05:20pm	IBM Partners with OpenAI to Accelerate Secure AI Deployment for Enterprises Across Core Operations	CI

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	2,22,325	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-19.7%	-	-
Enterprise Value (EV) ¹	1,64,013	1,69,490	1,92,426	2,43,433	3,23,667	2,65,638	2,55,889	2,50,765
Change	-	3.34%	13.53%	26.51%	32.96%	-17.93%	-3.67%	-2%
P/E	21x	78.3x	20.1x	34.2x	26.5x	23.4x	20.9x	18.5x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.77x	4.99x	4.29x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.39x	1.7x	1.5x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.16x	3.03x	2.88x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.77x	3.49x	3.25x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	13.2x	11.9x	11x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	17.7x	16x	14.2x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	17.2x	14.9x	13.9x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.83%	6.71%	7.2%
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%	2.86%	2.88%	2.91%
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	235.98	235.98	235.98
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	23.42x	3.77x	13.18x	2.86%	22TCr
SNOWFLAKE INC.	-116.48x	18.54x	107.06x	-.--%	12TCr
ACCENTURE PLC	13.35x	1.47x	7.74x	3.6%	11TCr
TATA CONSULTANCY SERVICES LTD.	15.22x	2.78x	10.51x	5.4%	8.91TCr
RELX PLC	19.89x	5.24x	12.87x	2.86%	5.99TCr
INFOSYS LIMITED	15.4x	2.25x	9.55x	5.07%	4.99TCr
NEC CORPORATION	21.76x	1.58x	10.05x	0.87%	4.09TCr
FUJITSU LIMITED	20.86x	1.7x	10.55x	1.4%	4.03TCr
HCL TECHNOLOGIES LIMITED	18.6x	2.39x	11.35x	4.65%	3.87TCr
NARI TECHNOLOGY CO., LTD.	20.86x	2.43x	15.81x	2.85%	2.85TCr
Average	5.29x	4.22x	20.87x	2.96%	7.95TCr
Weighted average by Cap.	-0.47x	5.16x	25.18x	2.88%