Valuation IBM Börse Stuttgart

Stocks

Real-time Estimate Tradegate 19:18:57 19/08/2026 BST			5-day change	1st Jan Change
202.62 ^EUR	+0.38%		-2.39%	-22.32%

01:42pm	IBM Puts Cryogenics to Work for Quantum Computing
11:24am	IBM Develops New Modular Cryogenic Architecture for Quantum Processors	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	219,206	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-20.83%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	262,519	252,770	247,647
Change	-	3.34%	13.53%	26.51%	32.96%	-18.89%	-3.71%	-2.03%
P/E	21x	78.3x	20.1x	34.2x	26.5x	23.1x	20.6x	18.3x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.69x	4.92x	4.23x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.36x	1.7x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.11x	2.99x	2.84x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.73x	3.45x	3.21x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	13x	11.7x	10.9x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	17.5x	15.8x	14.1x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	17x	14.7x	13.7x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.9%	6.79%	7.29%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.759	6.799	6.875
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	2.9%	2.92%	2.95%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.08	11.29	12.72
Distribution rate	103%	362%	81.4%	104%	60.1%	67.1%	60.2%	54%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,375	73,260	77,067
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,153	21,555	22,784
EBIT ¹	-	9,937	11,052	11,263	14,126	14,973	15,999	17,606
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,810	11,336	12,506
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	43,313	33,564	28,440
Reference price ²	133.66	140.89	163.55	219.83	296.21	232.67	232.67	232.67
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	942,134	-	-
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.($)
IBM	23.09x	3.73x	13.03x	2.9%	219B
SNOWFLAKE INC.	-114.18x	18.14x	104.54x	-.--%	113B
ACCENTURE PLC	12.82x	1.41x	7.43x	3.73%	106B
TATA CONSULTANCY SERVICES LTD.	14.77x	2.7x	10.18x	5.57%	86.1B
RELX PLC	19.89x	5.24x	12.87x	2.86%	60.07B
INFOSYS LIMITED	14.6x	2.12x	9.01x	5.33%	47.13B
FUJITSU LIMITED	20.29x	1.66x	10.25x	1.44%	39.14B
NEC CORPORATION	20.58x	1.57x	9.93x	0.92%	38.64B
HCL TECHNOLOGIES LIMITED	17.68x	2.29x	10.64x	4.89%	36.66B
Average	3.28x	4.32x	20.87x	3.07%	82.84B
Weighted average by Cap.	-1.43x	5.19x	25.05x	2.96%