|
Real-time Estimate
Cboe BZX
23:24:35 11/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 243.56 USD | -0.39% |
|
-4.06% | -17.63% |
| 09:35pm | IBM Nighthawk r3 Quantum Processor Targets 1,000 Qubits in 2027 | MT |
| 11-11 | IBM to end visa, green card sponsorship for most roles in its Consulting arm | RE |
Company Valuation: IBM
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 | 231,110 | - | - |
| Change | - | 6.27% | 17.24% | 36.11% | 36.22% | -16.53% | - | - |
| Enterprise Value (EV) 1 | 164,013 | 169,490 | 192,426 | 243,433 | 323,667 | 279,476 | 266,889 | 263,007 |
| Change | - | 3.34% | 13.53% | 26.51% | 32.96% | -13.65% | -4.5% | -1.45% |
| P/E | 21x | 78.3x | 20.1x | 34.2x | 26.5x | 24.5x | 21.8x | 19.1x |
| PBR | 6.34x | 5.8x | 6.64x | 7.46x | 8.5x | 6.02x | 5.19x | 4.47x |
| PEG | - | -1.1x | 0x | -1.6x | 0.4x | -2.3x | 1.8x | 1.4x |
| Capitalization / Revenue | 2.09x | 2.1x | 2.41x | 3.24x | 4.1x | 3.28x | 3.16x | 2.99x |
| EV / Revenue | 2.86x | 2.8x | 3.11x | 3.88x | 4.79x | 3.96x | 3.64x | 3.41x |
| EV / EBITDA | - | 11.5x | 12.5x | 14.8x | 16.9x | 13.8x | 12.4x | 11.5x |
| EV / EBIT | - | 17.1x | 17.4x | 21.6x | 22.9x | 18.8x | 16.7x | 14.8x |
| EV / FCF | 25.2x | 18.2x | 17.2x | 19.1x | 22x | 17.7x | 15.6x | 14.3x |
| FCF Yield | 3.97% | 5.48% | 5.83% | 5.24% | 4.55% | 5.65% | 6.41% | 6.98% |
| Dividend per Share 2 | 6.55 | 6.52 | 6.63 | 6.67 | 6.71 | 6.763 | 6.82 | 6.952 |
| Rate of return | 4.9% | 4.63% | 4.05% | 3.03% | 2.27% | 2.77% | 2.79% | 2.84% |
| EPS 2 | 6.35 | 1.8 | 8.14 | 6.43 | 11.17 | 9.997 | 11.23 | 12.79 |
| Distribution rate | 103% | 362% | 81.4% | 104% | 60.1% | 67.6% | 60.7% | 54.3% |
| Net sales 1 | 57,350 | 60,530 | 61,860 | 62,753 | 67,535 | 70,567 | 73,238 | 77,211 |
| EBITDA 1 | - | 14,739 | 15,447 | 16,400 | 19,200 | 20,258 | 21,525 | 22,929 |
| EBIT 1 | - | 9,937 | 11,052 | 11,263 | 14,126 | 14,889 | 15,982 | 17,719 |
| Net income 1 | 5,743 | 1,639 | 7,502 | 6,023 | 10,593 | 9,559 | 11,166 | 12,534 |
| Net Debt 1 | 44,147 | 42,108 | 43,085 | 40,168 | 46,789 | 48,365 | 35,779 | 31,897 |
| Reference price 2 | 133.66 | 140.89 | 163.55 | 219.83 | 296.21 | 244.53 | 244.53 | 244.53 |
| Nbr of stocks (in thousands) | 896,800 | 904,126 | 913,119 | 924,645 | 934,735 | 945,121 | - | - |
| Announcement Date | 24/1/22 | 25/1/23 | 24/1/24 | 29/1/25 | 28/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.46x | 3.96x | 13.8x | 2.77% | 231B | |
| 20.43x | 4.35x | 10.68x | 0.81% | 176B | |
| 17.63x | 2x | 10.32x | 2.65% | 153B | |
| -541.26x | 36.72x | 151.04x | -.--% | 110B | |
| -117.51x | 16.12x | 88.67x | -.--% | 104B | |
| 16.14x | 2.91x | 11.22x | 4.99% | 95.52B | |
| 22.88x | 5.96x | 14.64x | 2.45% | 68.88B | |
| 15.15x | 2.2x | 9.35x | 5.09% | 49.86B | |
| 19.02x | 2.5x | 11.62x | 4.47% | 40.62B | |
| 18.86x | 1.38x | 8.71x | 0.99% | 36.85B | |
| Average | -50.42x | 7.81x | 33.00x | 2.42% | 107B | |
| Weighted average by Cap. | -50.98x | 8.11x | 33.59x | 2.16% |
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
- IBM Stock
- Valuation IBM
Select your edition
All financial news and data tailored to specific country editions
