Valuation IBM Xetra

Stocks

Market Closed - Xetra Other stock markets 18:35:46 03/07/2026 +03			After hours 22:58:00
250.85 ^EUR	+0.28%		251.25	+0.16%

07-02	Alerts on Elior, IBM collaborating on AI repeat earlier story	RE
06-30	CITIC Securities Initiates IBM at Buy With $294 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	119,866	127,382	149,341	203,265	276,878	272,116	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-1.72%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	322,745	314,176	304,836
Change	-	3.34%	13.53%	26.51%	32.96%	-0.28%	-2.66%	-2.97%
P/E	21x	78.3x	20.1x	34.2x	26.5x	28.2x	24.7x	21.5x
PBR	6.34x	5.8x	6.64x	7.46x	-	7.06x	6.04x	5.16x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.56x	1.7x	1.5x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.81x	3.64x	3.45x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	4.51x	4.21x	3.86x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	15.8x	14.3x	12.9x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	21.1x	19.3x	17.1x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	20.6x	18.5x	16.6x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	4.86%	5.4%	6.04%
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%	-	2.33%	2.35%	2.37%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.28	11.74	13.44
Distribution rate	103%	362%	81.4%	104%	-	65.6%	57.9%	51.1%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	71,496	74,658	78,952
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,490	22,041	23,589
EBIT ¹	-	9,937	11,052	11,263	14,126	15,271	16,289	17,853
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	50,630	42,061	32,720
Reference price ²	133.66	140.89	163.55	219.83	296.21	289.52	289.52	289.52
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	939,885	-	-
Announcement Date	1/24/22 A	1/25/23 A	1/24/24 A	1/29/25 A	1/28/26 A	-	-	-

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.($)
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.29x	2.42x	8.97x	6.22%	78.6B
RELX PLC	18.54x	4.88x	12.05x	3.07%	55.41B
INFOSYS LIMITED	13.46x	1.97x	8.24x	5.76%	44.25B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.05B
NEC CORPORATION	19.46x	1.43x	9.12x	1.02%	34.62B
HCL TECHNOLOGIES LIMITED	14.69x	1.86x	8.66x	5.89%	30.64B
SK INC.	7.29x	0.55x	4.85x	1.22%	24.17B
Average	2.12x	3.35x	16.84x	3.23%	53.11B
Weighted average by Cap.	-6.09x	4.42x	22.64x	3.35%