|
Market Closed -
NYSE
04:00:03 22/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 110.34 USD | +3.35% |
|
+9.79% | -46.14% |
| 08-07 | EPAM Systems Cuts 2026 Revenue Outlook as Customer Spending Stays Soft, Wedbush Says | MT |
| 08-07 | William Blair Downgrades EPAM Systems to Market Perform From Outperform | MT |
Company Valuation: EPAM Systems, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,914 | 18,849 | 17,157 | 13,263 | 11,318 | 5,692 | - | - |
| Change | - | -50.28% | -8.98% | -22.7% | -14.66% | -49.71% | - | - |
| Enterprise Value (EV) 1 | 36,468 | 17,168 | 15,120 | 14,549 | 10,022 | 4,364 | 3,979 | 3,480 |
| Change | - | -52.92% | -11.93% | -3.78% | -31.11% | -56.45% | -8.82% | -12.54% |
| P/E | 82x | 46.2x | 42.1x | 29.8x | 30.5x | 13.2x | 11.3x | 10.2x |
| PBR | 15.3x | 6.3x | 4.95x | 3.66x | 3.02x | 1.54x | 1.32x | 1.15x |
| PEG | - | -3.6x | -99.5x | 2.7x | -2.1x | 0.5x | 0.7x | 1x |
| Capitalization / Revenue | 10.1x | 3.91x | 3.66x | 2.81x | 2.07x | 1.01x | 0.97x | 0.93x |
| EV / Revenue | 9.7x | 3.56x | 3.22x | 3.08x | 1.84x | 0.77x | 0.68x | 0.57x |
| EV / EBITDA | 47.9x | 19.3x | 18.1x | 17.3x | 11.3x | 4.59x | 4.01x | 3.29x |
| EV / EBIT | 53.8x | 21x | 19.8x | 18.7x | 12.1x | 4.88x | 4.27x | 3.51x |
| EV / FCF | 79.1x | 44.9x | 28.3x | 27.6x | 16.4x | 8.99x | 6.16x | 5.03x |
| FCF Yield | 1.26% | 2.23% | 3.53% | 3.62% | 6.11% | 11.1% | 16.2% | 19.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.15 | 7.09 | 7.06 | 7.84 | 6.72 | 8.349 | 9.788 | 10.79 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,758 | 4,825 | 4,691 | 4,728 | 5,457 | 5,657 | 5,858 | 6,144 |
| EBITDA 1 | 761.6 | 888.3 | 834.2 | 839.3 | 884.9 | 951.8 | 992.4 | 1,056 |
| EBIT 1 | 678.2 | 818.2 | 765.1 | 779.2 | 831.5 | 894.6 | 932.3 | 990.4 |
| Net income 1 | 481.7 | 419.4 | 417.1 | 454.5 | 377.7 | 435.8 | 497.1 | 533.5 |
| Net Debt 1 | -1,447 | -1,681 | -2,036 | 1,286 | -1,296 | -1,328 | -1,713 | -2,212 |
| Reference price 2 | 668.45 | 327.74 | 297.34 | 233.82 | 204.88 | 110.34 | 110.34 | 110.34 |
| Nbr of stocks (in thousands) | 56,720 | 57,513 | 57,700 | 56,721 | 55,243 | 51,587 | - | - |
| Announcement Date | 17/2/22 | 16/2/23 | 15/2/24 | 20/2/25 | 19/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.22x | 0.77x | 4.59x | -.--% | 5.69B | |
| 23.14x | 3.77x | 13.17x | 2.87% | 222B | |
| -116.79x | 18.57x | 106.98x | -.--% | 115B | |
| 13.73x | 1.52x | 7.97x | 3.49% | 113B | |
| 14.91x | 2.72x | 10.28x | 5.51% | 87.05B | |
| 20.45x | 5.36x | 13.17x | 2.79% | 62.19B | |
| 14.69x | 2.13x | 9.06x | 5.31% | 47.45B | |
| 20.59x | 1.68x | 10.33x | 1.42% | 39.79B | |
| 20.4x | 1.55x | 9.86x | 0.92% | 38.85B | |
| 17.74x | 2.3x | 10.68x | 4.87% | 36.84B | |
| Average | 4.21x | 4.04x | 19.61x | 2.72% | 76.86B | |
| Weighted average by Cap. | -1.52x | 5.25x | 25.40x | 2.87% |
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
- EPAM Stock
- Valuation EPAM Systems, Inc.
Select your edition
All financial news and data tailored to specific country editions
