Company Valuation: Pegasystems Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,133 2,814 4,083 7,992 10,136 5,463 - -
Change - -69.19% 45.07% 95.77% 26.82% -46.1% - -
Enterprise Value (EV) 1 9,361 3,111 4,159 7,720 9,710 4,988 4,508 3,855
Change - -66.77% 33.69% 85.63% 25.78% -48.63% -9.61% -14.49%
P/E -145x -8.11x 66.9x 84x 28x 24.1x 17.8x 15.9x
PBR 22x 21.6x 11.6x - 12.9x 7.99x 5.26x 3.63x
PEG - -0x -1x 1.6x 0x -0.7x 0.5x 1.3x
Capitalization / Revenue 7.54x 2.14x 2.85x 5.34x 5.81x 2.93x 2.69x 2.47x
EV / Revenue 7.73x 2.36x 2.9x 5.16x 5.56x 2.67x 2.22x 1.74x
EV / EBITDA 167x 21.4x 14.9x 22.7x 21.5x 9.79x 7.87x 5.99x
EV / EBIT 170x 24.1x 15.8x 23.7x 22x 10.4x 8.23x 6.17x
EV / FCF 327x -238x 20.7x 22.8x 19.8x 9.58x 7.61x 6.39x
FCF Yield 0.31% -0.42% 4.83% 4.38% 5.05% 10.4% 13.1% 15.6%
Dividend per Share 2 0.06 0.06 0.06 0.06 0.105 0.1146 0.1129 0.1127
Rate of return 0.11% 0.35% 0.25% 0.13% 0.18% 0.34% 0.34% 0.34%
EPS 2 -0.385 -2.11 0.365 0.555 2.13 1.376 1.87 2.094
Distribution rate -15.6% -2.84% 16.4% 10.8% 4.93% 8.33% 6.04% 5.38%
Net sales 1 1,212 1,318 1,433 1,497 1,746 1,867 2,028 2,211
EBITDA 1 55.89 145.2 278.7 339.8 452 509.6 573.2 643.1
EBIT 1 54.91 128.8 263.9 325.4 440.9 480.8 547.5 625.2
Net income 1 -63.04 -345.6 67.81 99.19 393.4 244 293.7 352.9
Net Debt 1 227.9 296.4 76.03 -272.5 -425.8 -475.5 -955.1 -1,609
Reference price 2 55.91 17.12 24.43 46.60 59.72 33.23 33.23 33.23
Nbr of stocks (in thousands) 163,351 164,382 167,112 171,508 169,723 164,405 - -
Announcement Date 16/02/22 15/02/23 14/02/24 12/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.15x2.67x9.79x0.34% 5.46B
19.96x5.74x10.05x1.5% 402B
26.05x5.23x16.47x1.46% 241B
85.09x8.26x22.11x-.--% 136B
-6.7x129.93x1812.44x-.--% 60.38B
34.58x3.26x11.98x0.2% 42.77B
22.37x9.24x15.08x-.--% 18.16B
31.72x2.08x18.85x-.--% 17.56B
-207.24x3.68x12.31x - 13.41B
36.85x3.25x9.17x-.--% 12.52B
Average 6.68x 17.33x 193.82x 0.39% 94.96B
Weighted average by Cap. 27.09x 13.67x 128.37x 1.03%

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

  1. Stock Market
  2. Stocks
  3. PEGA Stock
  4. Valuation Pegasystems Inc.