|
Market Closed -
NYSE
20:00:03 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 9.870 USD | +33.20% |
|
+45.15% | +22.30% |
| 08:50pm | Deals of the day-Mergers and acquisitions | RE |
| 08:44pm | Thrive Holdings to buy ADT in deal valuing residential security firm at $7.6 billion | RE |
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 | 5,413 | - | - |
| Change | - | 18.51% | -24.12% | -0.31% | 5.55% | -18.17% | - | - |
| Enterprise Value (EV) 1 | 16,660 | 17,857 | 14,116 | 13,624 | 13,938 | 12,939 | 12,373 | 11,754 |
| Change | - | 7.19% | -20.95% | -3.48% | 2.3% | -7.17% | -4.37% | -5.01% |
| P/E | -20.5x | 47.7x | 13.4x | 13.3x | 12x | 9.38x | 8.67x | 8.23x |
| PBR | 2.33x | 2.42x | 1.66x | 1.52x | 1.63x | 1.4x | 1.22x | 1.08x |
| PEG | - | -0x | 0x | 6.78x | 0.4x | 0.5x | 1.05x | 1.56x |
| Capitalization / Revenue | 1.32x | 1.3x | 1.26x | 1.28x | 1.29x | 1.04x | 1.01x | 0.98x |
| EV / Revenue | 3.14x | 2.79x | 2.83x | 2.78x | 2.72x | 2.48x | 2.31x | 2.13x |
| EV / EBITDA | 7.53x | 7.3x | 5.97x | 5.28x | 5.2x | 4.83x | 4.55x | 4.14x |
| EV / EBIT | 1,111x | 31.9x | 14.5x | 11x | 10.6x | 10x | 9.3x | 8.22x |
| EV / FCF | 35.8x | 32x | 16.6x | 20.7x | 17.5x | 11.3x | 12.7x | 10.7x |
| FCF Yield | 2.79% | 3.12% | 6.03% | 4.84% | 5.73% | 8.82% | 7.85% | 9.35% |
| 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% | 2.97% | 3.06% | 3.15% |
| 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 | 5,221 | 5,357 | 5,521 |
| EBITDA 1 | 2,213 | 2,447 | 2,365 | 2,578 | 2,680 | 2,677 | 2,721 | 2,836 |
| EBIT 1 | 15 | 560 | 976 | 1,235 | 1,313 | 1,293 | 1,331 | 1,429 |
| 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 | 6,960 | 6,340 |
| Reference price 2 | 8.410 | 9.070 | 6.820 | 6.910 | 8.070 | 7.410 | 7.410 | 7.410 |
| Nbr of stocks (in thousands) | 831,271 | 913,467 | 921,821 | 907,013 | 819,763 | 730,559 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 28/02/24 | 27/02/25 | 02/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.38x | 2.48x | 4.83x | 2.97% | 5.41B | |
| 26.87x | 6.02x | 15.59x | 1.54% | 435B | |
| 48.94x | 17.35x | 34.79x | -.--% | 235B | |
| 16.02x | 0.64x | 11.64x | 2.83% | 145B | |
| 20.59x | 6.43x | 15.51x | 0.6% | 112B | |
| 34.98x | 6.78x | 19.65x | 1% | 80B | |
| 42.3x | 12.69x | 28.34x | -.--% | 82.79B | |
| 26.95x | 6.17x | 21.74x | 1.52% | 52.51B | |
| 45.19x | 2.09x | 13.21x | 1.84% | 51.8B | |
| 62.62x | 8.09x | 35.83x | -.--% | 51.51B | |
| Average | 33.38x | 6.88x | 20.11x | 1.23% | 125.1B | |
| Weighted average by Cap. | 32.90x | 7.97x | 20.79x | 1.13% |
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
