Company Valuation: PTC Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,061 12,287 16,836 21,704 24,320 15,847 - -
Change - -12.62% 37.03% 28.91% 12.06% -34.84% - -
Enterprise Value (EV) 1 15,174 13,365 18,244 23,186 25,506 17,184 16,463 15,511
Change - -11.92% 36.5% 27.09% 10% -32.63% -4.2% -5.78%
P/E 29.7x 39.5x 68.8x 57.9x 33.1x 15.4x 21x 18.5x
PBR 6.86x 5.35x 6.32x 6.79x 6.37x 4.45x 3.91x 3.32x
PEG - -1.2x -3.1x 1.1x 0.3x 0.3x -0.8x 1.4x
Capitalization / Revenue 7.78x 6.36x 8.03x 9.44x 8.88x 5.81x 5.47x 5.07x
EV / Revenue 8.4x 6.91x 8.7x 10.1x 9.31x 6.3x 5.68x 4.97x
EV / EBITDA 23x 17.6x 23.2x 25.1x 19.2x 13.1x 11.5x 9.93x
EV / EBIT 23.9x 18.3x 24x 25.9x 19.6x 13.5x 12.1x 10.5x
EV / FCF 44.1x 32.1x 31.1x 31.5x 29.8x 20.2x 16.2x 13.9x
FCF Yield 2.27% 3.11% 3.22% 3.17% 3.36% 4.96% 6.17% 7.19%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.03 2.65 2.06 3.12 6.14 8.892 6.521 7.401
Distribution rate - - - - - - - -
Net sales 1 1,807 1,933 2,097 2,298 2,739 2,726 2,896 3,123
EBITDA 1 660.5 759.3 787.9 921.9 1,326 1,315 1,432 1,561
EBIT 1 634.4 732.2 758.9 894.3 1,302 1,271 1,358 1,473
Net income 1 476.9 313.1 245.5 376.3 741 1,065 724 799.7
Net Debt 1 1,113 1,078 1,408 1,483 1,185 1,337 615.3 -336.7
Reference price 2 119.79 104.60 141.68 180.66 203.02 137.20 137.20 137.20
Nbr of stocks (in thousands) 117,382 117,466 118,833 120,135 119,793 115,506 - -
Announcement Date 11/3/21 A 11/2/22 A 11/1/23 A 11/6/24 A 11/5/25 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.43x6.3x13.07x-.--% 15.85B
24.69x15.96x18.94x-.--% 133B
13.85x3.73x7.81x-.--% 99.54B
37.63x6.14x17.08x0.37% 52.63B
27.58x5.92x14.36x-.--% 49.45B
38.44x3.51x10.57x-.--% 39.6B
15.6x5.64x14.4x0.92% 38.77B
34.6x2.52x14.55x-.--% 14.32B
25.59x - - 3.8% 10.2B
64.59x3.89x15.9x-.--% 8.38B
Average 29.80x 5.96x 14.07x 0.51% 46.17B
Weighted average by Cap. 25.29x 8.05x 14.24x 0.2%

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