Valuation IBM Swiss Exchange

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:00:00 19/06/2026 BST			5-day change	1st Jan Change
257.00 ^USD	+3.09%		-8.97%	-17.82%

04:28pm	IBM Renews Its Partnership With France's Virbac
02:21pm	IBM Announces General Availability of Three New Z Software Tools	CI

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	234,125	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-15.44%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	284,755	276,186	266,846
Change	-	3.34%	13.53%	26.51%	32.96%	-12.02%	-3.01%	-3.38%
P/E	21x	78.3x	20.1x	34.2x	26.5x	24.2x	21.2x	18.5x
PBR	6.34x	5.8x	6.64x	7.46x	-	6.08x	5.2x	4.44x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.05x	1.5x	1.3x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.28x	3.14x	2.97x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.98x	3.7x	3.38x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	13.9x	12.5x	11.3x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	18.7x	17x	15x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	18.2x	16.3x	14.5x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.51%	6.15%	6.9%
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%	-	2.71%	2.73%	2.76%
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	71,473	74,641	78,922
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,477	22,030	23,571
EBIT ¹	-	9,937	11,052	11,263	14,126	15,258	16,278	17,836
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	249.10	249.10	249.10
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	939,885	-	-
Announcement Date	24/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

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.($)
TATA CONSULTANCY SERVICES LTD.	14.13x	2.59x	9.53x	5.87%	84.58B
SNOWFLAKE INC.	-81.36x	12.81x	74.17x	-.--%	80.51B
ACCENTURE PLC	9.48x	0.98x	5.18x	5.09%	78.57B
RELX PLC	18.46x	4.87x	12.04x	3.08%	54.76B
INFOSYS LIMITED	14.64x	2.15x	9x	5.29%	48.42B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.03B
HCL TECHNOLOGIES LIMITED	15.83x	2.01x	9.48x	5.46%	33.35B
NEC CORPORATION	21.3x	1.44x	10.28x	0.82%	32.73B
NARI TECHNOLOGY CO., LTD.	19.89x	2.3x	14.97x	3.02%	27.24B
Average	5.07x	3.41x	17.23x	3.32%	52.91B
Weighted average by Cap.	-1.36x	4.05x	20.40x	3.48%