|
Real-time Estimate
Cboe BZX
21:39:19 19/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 122.68 USD | +0.40% |
|
+7.90% | -40.36% |
| 10-06 | Epam Systems, Inc. Unveils New Frontier Ai Service | CI |
| 10-05 | EPAM Systems Launches New Frontier AI Offering for Enterprise Workflows | 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 | 6,303 | - | - |
| Change | - | -50.28% | -8.98% | -22.7% | -14.66% | -44.31% | - | - |
| Enterprise Value (EV) 1 | 36,468 | 17,168 | 15,120 | 14,549 | 10,022 | 4,975 | 4,592 | 4,105 |
| Change | - | -52.92% | -11.93% | -3.78% | -31.11% | -50.36% | -7.7% | -10.62% |
| P/E | 82x | 46.2x | 42.1x | 29.8x | 30.5x | 14.6x | 12.5x | 11.4x |
| PBR | 15.3x | 6.3x | 4.95x | 3.66x | 3.02x | 1.7x | 1.46x | 1.27x |
| PEG | - | -3.6x | -99.5x | 2.7x | -2.1x | 0.6x | 0.7x | 1.16x |
| Capitalization / Revenue | 10.1x | 3.91x | 3.66x | 2.81x | 2.07x | 1.11x | 1.08x | 1.03x |
| EV / Revenue | 9.7x | 3.56x | 3.22x | 3.08x | 1.84x | 0.88x | 0.78x | 0.67x |
| EV / EBITDA | 47.9x | 19.3x | 18.1x | 17.3x | 11.3x | 5.22x | 4.64x | 3.89x |
| EV / EBIT | 53.8x | 21x | 19.8x | 18.7x | 12.1x | 5.56x | 4.94x | 4.16x |
| EV / FCF | 79.1x | 44.9x | 28.3x | 27.6x | 16.4x | 10.3x | 7.06x | 5.99x |
| FCF Yield | 1.26% | 2.23% | 3.53% | 3.62% | 6.11% | 9.72% | 14.2% | 16.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.15 | 7.09 | 7.06 | 7.84 | 6.72 | 8.347 | 9.748 | 10.7 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,758 | 4,825 | 4,691 | 4,728 | 5,457 | 5,658 | 5,861 | 6,141 |
| EBITDA 1 | 761.6 | 888.3 | 834.2 | 839.3 | 884.9 | 952.6 | 990.6 | 1,055 |
| EBIT 1 | 678.2 | 818.2 | 765.1 | 779.2 | 831.5 | 894.3 | 930.4 | 986.2 |
| Net income 1 | 481.7 | 419.4 | 417.1 | 454.5 | 377.7 | 435.7 | 494.8 | 528.5 |
| Net Debt 1 | -1,447 | -1,681 | -2,036 | 1,286 | -1,296 | -1,328 | -1,711 | -2,199 |
| Reference price 2 | 668.45 | 327.74 | 297.34 | 233.82 | 204.88 | 122.19 | 122.19 | 122.19 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.64x | 0.88x | 5.22x | -.--% | 6.3B | |
| 22.87x | 3.72x | 13.04x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 15.68x | 1.78x | 9.18x | 3.02% | 136B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -47.71x | 7.73x | 32.84x | 2.06% | 103.22B | |
| Weighted average by Cap. | -48.65x | 8.27x | 34.18x | 2.08% |
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
