|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 85.93 USD | +1.69% |
|
-0.07% | -58.06% |
| 07-09 | Analyst recommendations: Caesars Entertainment, Stellantis, Applied Materials, Datadog, Robinhood Markets… |  |
| 06-29 | EPAM Systems, Inc.(NYSE:EPAM) dropped from Russell 1000 Value-Defensive Index | CI |
Company Valuation: EPAM Systems, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,914 | 18,849 | 17,157 | 13,263 | 11,318 | 4,489 | - | - |
| Change | - | -50.28% | -8.98% | -22.7% | -14.66% | -60.33% | - | - |
| Enterprise Value (EV) 1 | 36,468 | 17,168 | 15,120 | 14,549 | 10,022 | 3,162 | 2,752 | 2,136 |
| Change | - | -52.92% | -11.93% | -3.78% | -31.11% | -68.45% | -12.98% | -22.39% |
| P/E | 82x | 46.2x | 42.1x | 29.8x | 30.5x | 10.3x | 8.73x | 7.91x |
| PBR | 15.3x | 6.3x | 4.95x | 3.66x | 3.02x | 1.18x | 1.02x | 0.85x |
| PEG | - | -3.6x | -99.5x | 2.7x | -2.1x | 0.4x | 0.5x | 0.8x |
| Capitalization / Revenue | 10.1x | 3.91x | 3.66x | 2.81x | 2.07x | 0.78x | 0.74x | 0.7x |
| EV / Revenue | 9.7x | 3.56x | 3.22x | 3.08x | 1.84x | 0.55x | 0.45x | 0.33x |
| EV / EBITDA | 47.9x | 19.3x | 18.1x | 17.3x | 11.3x | 3.33x | 2.68x | 1.92x |
| EV / EBIT | 53.8x | 21x | 19.8x | 18.7x | 12.1x | 3.55x | 2.87x | 2.06x |
| EV / FCF | 79.1x | 44.9x | 28.3x | 27.6x | 16.4x | 5.52x | 4.21x | 3.06x |
| FCF Yield | 1.26% | 2.23% | 3.53% | 3.62% | 6.11% | 18.1% | 23.7% | 32.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.15 | 7.09 | 7.06 | 7.84 | 6.72 | 8.313 | 9.842 | 10.87 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,758 | 4,825 | 4,691 | 4,728 | 5,457 | 5,727 | 6,060 | 6,443 |
| EBITDA 1 | 761.6 | 888.3 | 834.2 | 839.3 | 884.9 | 950.3 | 1,029 | 1,114 |
| EBIT 1 | 678.2 | 818.2 | 765.1 | 779.2 | 831.5 | 891.4 | 959.2 | 1,038 |
| Net income 1 | 481.7 | 419.4 | 417.1 | 454.5 | 377.7 | 438.3 | 505.9 | 541.2 |
| Net Debt 1 | -1,447 | -1,681 | -2,036 | 1,286 | -1,296 | -1,327 | -1,738 | -2,354 |
| Reference price 2 | 668.45 | 327.74 | 297.34 | 233.82 | 204.88 | 85.93 | 85.93 | 85.93 |
| Nbr of stocks (in thousands) | 56,720 | 57,513 | 57,700 | 56,721 | 55,243 | 52,244 | - | - |
| Announcement Date | 2/17/22 A | 2/16/23 A | 2/15/24 A | 2/20/25 A | 2/19/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.16x | 0.54x | 3.25x | -.--% | 4.41B | |
| 23.25x | 3.6x | 12.66x | 3.11% | 204B | |
| -96.65x | 15.29x | 88.53x | -.--% | 95.64B | |
| 14.27x | 2.6x | 9.81x | 5.76% | 82.89B | |
| 10x | 1.1x | 5.75x | 4.82% | 82.34B | |
| 19.21x | 5.05x | 12.47x | 2.96% | 57.7B | |
| 14.2x | 2.07x | 8.69x | 5.49% | 46.07B | |
| 20.6x | 1.53x | 9.68x | 0.96% | 36.55B | |
| 19.3x | 1.56x | 9.78x | 1.54% | 36.18B | |
| 15.89x | 2.03x | 9.46x | 5.44% | 32.87B | |
| Average | 5.02x | 3.54x | 17.01x | 3.01% | 67.87B | |
| Weighted average by Cap. | 1.90x | 4.52x | 21.35x | 3.24% |
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
- EPAM Stock
- Valuation EPAM Systems, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
