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 14,365 - -
Change - -12.62% 37.03% 28.91% 12.06% -40.93% - -
Enterprise Value (EV) 1 15,174 13,365 18,244 23,186 25,506 15,369 15,224 14,134
Change - -11.92% 36.5% 27.09% 10% -39.74% -0.94% -7.16%
P/E 29.7x 39.5x 68.8x 57.9x 33.1x 14x 19x 16.8x
PBR 6.86x 5.35x 6.32x 6.79x 6.37x 3.86x 3.5x 3.03x
PEG - -1.2x -3.1x 1.1x 0.3x 0.3x -0.7x 1.3x
Capitalization / Revenue 7.78x 6.36x 8.03x 9.44x 8.88x 5.26x 4.97x 4.6x
EV / Revenue 8.4x 6.91x 8.7x 10.1x 9.31x 5.63x 5.27x 4.52x
EV / EBITDA 23x 17.6x 23.2x 25.1x 19.2x 11.4x 10.7x 9.03x
EV / EBIT 23.9x 18.3x 24x 25.9x 19.6x 12.2x 11.5x 9.65x
EV / FCF 44.1x 32.1x 31.1x 31.5x 29.8x 18.1x 14.9x 12.2x
FCF Yield 2.27% 3.11% 3.22% 3.17% 3.36% 5.53% 6.7% 8.21%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.03 2.65 2.06 3.12 6.14 8.91 6.56 7.423
Distribution rate - - - - - - - -
Net sales 1 1,807 1,933 2,097 2,298 2,739 2,730 2,889 3,126
EBITDA 1 660.5 759.3 787.9 921.9 1,326 1,351 1,428 1,565
EBIT 1 634.4 732.2 758.9 894.3 1,302 1,263 1,328 1,465
Net income 1 476.9 313.1 245.5 376.3 741 1,058 693.7 815.2
Net Debt 1 1,113 1,078 1,408 1,483 1,185 1,003 858.2 -231.5
Reference price 2 119.79 104.60 141.68 180.66 203.02 124.83 124.83 124.83
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.96x5.63x11.38x-.--% 14.37B
26.41x17.11x20.3x-.--% 143B
13.11x3.53x7.38x-.--% 94.31B
37.09x6.11x17x0.37% 52.38B
25.74x5.51x13.37x-.--% 46.1B
21.91x5.3x13.47x0.93% 36.65B
34.91x3.15x9.45x-.--% 35.76B
35.25x2.31x13.33x-.--% 14.6B
32.59x - - 3.44% 10.64B
64.74x3.89x15.89x-.--% 8.31B
Average 30.57x 5.84x 13.51x 0.47% 45.57B
Weighted average by Cap. 25.86x 8.54x 14.42x 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