Valuation ADT Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-08-05 EDT			5-day change	1st Jan Change
7.700 ^USD	-1.79%		+4.90%	-4.58%

07-31	ADT's AI Initiatives Resulting in Lower Cancellation Rates, RBC Says	MT
07-30	Tranche Update on ADT Inc.'s Equity Buyback Plan announced on March 2, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,911	8,199	6,223	6,204	6,562	5,665	-	-
Change	-	18.64%	-24.1%	-0.31%	5.76%	-13.66%	-	-
Enterprise Value (EV) ¹	16,580	17,771	14,052	13,561	13,885	13,191	12,623	11,994
Change	-	7.18%	-20.93%	-3.5%	2.39%	-5%	-4.31%	-4.98%
P/E	-20.5x	47.7x	13.4x	13.3x	12x	9.51x	8.56x	8.56x
PBR	2.33x	2.42x	1.66x	1.52x	1.63x	1.45x	1.27x	1.12x
PEG	-	-0x	0x	6.78x	0.4x	0.5x	0.8x	-
Capitalization / Revenue	1.3x	1.28x	1.25x	1.27x	1.28x	1.09x	1.06x	1.02x
EV / Revenue	3.12x	2.78x	2.82x	2.77x	2.71x	2.53x	2.36x	2.16x
EV / EBITDA	7.49x	7.26x	5.94x	5.26x	5.18x	4.9x	4.56x	4.21x
EV / EBIT	1,105x	31.7x	14.4x	11x	10.6x	9.97x	9.15x	8.28x
EV / FCF	35.7x	31.8x	16.5x	20.6x	17.4x	11.5x	11.8x	10.9x
FCF Yield	2.8%	3.14%	6.05%	4.86%	5.75%	8.68%	8.51%	9.17%
Dividend per Share ²	0.14	0.14	0.14	0.22	0.22	0.22	0.2267	0.2333
Rate of return	1.66%	1.54%	2.05%	3.18%	2.73%	2.86%	2.94%	3.03%
EPS ²	-0.41	0.19	0.51	0.52	0.67	0.81	0.9	0.9
Distribution rate	-34.1%	73.7%	27.5%	42.3%	32.8%	27.2%	25.2%	25.9%
Net sales ¹	5,307	6,395	4,983	4,898	5,129	5,211	5,340	5,544
EBITDA ¹	2,213	2,447	2,365	2,578	2,680	2,691	2,767	2,846
EBIT ¹	15	560	976	1,235	1,313	1,323	1,380	1,449
Net income ¹	-341	173	463	501	596	646	678	683
Net Debt ¹	9,669	9,572	7,829	7,357	7,323	7,526	6,958	6,329
Reference price ²	8.410	9.070	6.820	6.910	8.070	7.700	7.700	7.700
Nbr of stocks (in thousands)	821,767	903,991	912,498	897,819	813,078	722,577	-	-
Announcement Date	3/1/22	2/28/23	2/28/24	2/27/25	3/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADT INC.	9.68x	2.53x	4.9x	2.81%	5.67B
ALLEGION PLC	20.2x	3.53x	14.13x	1.35%	14.06B
RESIDEO TECHNOLOGIES, INC.	15.23x	0.8x	6.97x	-	3.96B
DORMAKABA HOLDING AG	25.06x	1x	6.23x	1.61%	3.13B
ARLO TECHNOLOGIES, INC.	57.41x	-	-	-	1.73B
S-1 CORPORATION	16x	0.51x	3.96x	4.47%	1.71B
NAPCO SECURITY TECHNOLOGIES, INC.	31.1x	-	-	-	1.44B
JADE BIRD FIRE CO., LTD.	21.73x	-	-	-	1.27B
FREQUENTIS AG	31.64x	1.43x	13.08x	0.45%	1.21B
Average	25.34x	1.64x	8.21x	2.14%	3.8B
Weighted average by Cap.	20.92x	2.45x	9.96x	1.87%