|
Market Closed -
NYSE
16:00:03 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 7.380 USD | +0.14% |
|
-1.47% | -8.55% |
| 08-17 | BTIG Initiates ADT at Neutral | MT |
| 07-31 | ADT's AI Initiatives Resulting in Lower Cancellation Rates, RBC Says | MT |
Company Valuation: ADT Inc.
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 | 5,333 | - | - |
| Change | - | 18.64% | -24.1% | -0.31% | 5.76% | -18.73% | - | - |
| Enterprise Value (EV) 1 | 16,580 | 17,771 | 14,052 | 13,561 | 13,885 | 12,859 | 12,290 | 11,662 |
| Change | - | 7.18% | -20.93% | -3.5% | 2.39% | -7.39% | -4.42% | -5.11% |
| P/E | -20.5x | 47.7x | 13.4x | 13.3x | 12x | 9.34x | 8.63x | 8.2x |
| PBR | 2.33x | 2.42x | 1.66x | 1.52x | 1.63x | 1.39x | 1.22x | 1.08x |
| PEG | - | -0x | 0x | 6.78x | 0.4x | 0.5x | 1.05x | 1.56x |
| Capitalization / Revenue | 1.3x | 1.28x | 1.25x | 1.27x | 1.28x | 1.02x | 0.99x | 0.96x |
| EV / Revenue | 3.12x | 2.78x | 2.82x | 2.77x | 2.71x | 2.46x | 2.29x | 2.11x |
| EV / EBITDA | 7.49x | 7.26x | 5.94x | 5.26x | 5.18x | 4.8x | 4.51x | 4.1x |
| EV / EBIT | 1,105x | 31.7x | 14.4x | 11x | 10.6x | 9.94x | 9.23x | 8.14x |
| EV / FCF | 35.7x | 31.8x | 16.5x | 20.6x | 17.4x | 11.3x | 12.7x | 10.6x |
| FCF Yield | 2.8% | 3.14% | 6.05% | 4.86% | 5.75% | 8.88% | 7.9% | 9.43% |
| 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% | 2.98% | 3.07% | 3.16% |
| EPS 2 | -0.41 | 0.19 | 0.51 | 0.52 | 0.67 | 0.79 | 0.855 | 0.9 |
| Distribution rate | -34.1% | 73.7% | 27.5% | 42.3% | 32.8% | 27.8% | 26.5% | 25.9% |
| Net sales 1 | 5,307 | 6,395 | 4,983 | 4,898 | 5,129 | 5,222 | 5,361 | 5,533 |
| EBITDA 1 | 2,213 | 2,447 | 2,365 | 2,578 | 2,680 | 2,678 | 2,723 | 2,844 |
| EBIT 1 | 15 | 560 | 976 | 1,235 | 1,313 | 1,293 | 1,332 | 1,433 |
| Net income 1 | -341 | 173 | 463 | 501 | 596 | 627.8 | 625.4 | 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 | 7.380 | 7.380 | 7.380 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.33x | 2.46x | 4.8x | 2.99% | 5.33B | |
| 19.76x | 3.45x | 13.8x | 1.38% | 13.75B | |
| 14.51x | 0.98x | 6.36x | - | 3.04B | |
| 23.29x | 0.94x | 5.83x | 1.73% | 2.95B | |
| 16.62x | 0.55x | 4.2x | 4.31% | 1.82B | |
| 77.62x | - | - | - | 1.4B | |
| 29.2x | - | - | - | 1.35B | |
| 22.53x | - | - | - | 1.32B | |
| 29.04x | 1.29x | 12.03x | 0.48% | 1.12B | |
| Average | 26.88x | 1.61x | 7.84x | 2.18% | 3.57B | |
| Weighted average by Cap. | 21.04x | 2.45x | 9.75x | 1.94% |
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
- ADT Stock
- Valuation ADT Inc.
Select your edition
All financial news and data tailored to specific country editions
