|
Market Closed -
NYSE
23:00:02 22/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 6.540 USD | -1.21% |
|
-7.89% | -18.96% |
| 09-14 | ADT Inc. Brings ADT Blu To Walmart.com, Expanding Availability Through One Of The Nation?s Largest Online Retailers | CI |
| 08-17 | BTIG Initiates ADT at Neutral | MT |
Company Valuation: ADT Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,991 | 8,285 | 6,287 | 6,267 | 6,615 | 4,778 | - | - |
| Change | - | 18.51% | -24.12% | -0.31% | 5.55% | -27.78% | - | - |
| Enterprise Value (EV) 1 | 16,660 | 17,857 | 14,116 | 13,624 | 13,938 | 12,304 | 11,735 | 11,107 |
| Change | - | 7.19% | -20.95% | -3.48% | 2.3% | -11.73% | -4.62% | -5.35% |
| P/E | -20.5x | 47.7x | 13.4x | 13.3x | 12x | 8.28x | 7.65x | 7.27x |
| PBR | 2.33x | 2.42x | 1.66x | 1.52x | 1.63x | 1.23x | 1.08x | 0.95x |
| PEG | - | -0x | 0x | 6.78x | 0.4x | 0.5x | 0.93x | 1.38x |
| Capitalization / Revenue | 1.32x | 1.3x | 1.26x | 1.28x | 1.29x | 0.91x | 0.89x | 0.86x |
| EV / Revenue | 3.14x | 2.79x | 2.83x | 2.78x | 2.72x | 2.36x | 2.19x | 2.01x |
| EV / EBITDA | 7.53x | 7.3x | 5.97x | 5.28x | 5.2x | 4.6x | 4.31x | 3.91x |
| EV / EBIT | 1,111x | 31.9x | 14.5x | 11x | 10.6x | 9.51x | 8.81x | 7.75x |
| EV / FCF | 35.8x | 32x | 16.6x | 20.7x | 17.5x | 10.8x | 12.1x | 10.1x |
| FCF Yield | 2.79% | 3.12% | 6.03% | 4.84% | 5.73% | 9.28% | 8.27% | 9.9% |
| Dividend per Share 2 | 0.14 | 0.14 | 0.14 | 0.22 | 0.22 | 0.22 | 0.2267 | 0.2333 |
| Rate of return | 1.66% | 1.54% | 2.05% | 3.18% | 2.73% | 3.36% | 3.47% | 3.57% |
| EPS 2 | -0.41 | 0.19 | 0.51 | 0.52 | 0.67 | 0.79 | 0.855 | 0.9 |
| Distribution rate | -34.1% | 73.7% | 27.5% | 42.3% | 32.8% | 27.8% | 26.5% | 25.9% |
| Net sales 1 | 5,307 | 6,395 | 4,983 | 4,898 | 5,129 | 5,222 | 5,361 | 5,533 |
| EBITDA 1 | 2,213 | 2,447 | 2,365 | 2,578 | 2,680 | 2,678 | 2,723 | 2,844 |
| EBIT 1 | 15 | 560 | 976 | 1,235 | 1,313 | 1,293 | 1,332 | 1,433 |
| Net income 1 | -341 | 173 | 463 | 501 | 596 | 627.8 | 625.4 | 683 |
| Net Debt 1 | 9,669 | 9,572 | 7,829 | 7,357 | 7,323 | 7,526 | 6,958 | 6,329 |
| Reference price 2 | 8.410 | 9.070 | 6.820 | 6.910 | 8.070 | 6.540 | 6.540 | 6.540 |
| Nbr of stocks (in thousands) | 831,271 | 913,467 | 921,821 | 907,013 | 819,763 | 730,559 | - | - |
| Announcement Date | 3/1/22 A | 2/28/23 A | 2/28/24 A | 2/27/25 A | 3/2/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.28x | 2.36x | 4.6x | 3.36% | 4.78B | |
| 18.8x | 3.31x | 13.22x | 1.45% | 13.09B | |
| 22.2x | 0.99x | 6.04x | 1.79% | 3.21B | |
| 13.67x | 0.94x | 6.11x | - | 2.87B | |
| 18.56x | 0.64x | 4.93x | 3.84% | 2.08B | |
| 79.82x | - | - | - | 1.44B | |
| 23.63x | - | - | - | 1.38B | |
| 21.99x | - | - | - | 1.28B | |
| 14.86x | - | - | - | 1.04B | |
| Average | 24.64x | 1.65x | 6.98x | 2.61% | 3.46B | |
| Weighted average by Cap. | 20.09x | 2.37x | 9.31x | 2.1% |
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
- ADT Stock
- Valuation ADT Inc.
Select your edition
All financial news and data tailored to specific country editions
