|
Market Closed -
Börse Stuttgart
15:55:46 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 6.450 EUR | 0.00% |
|
-3.01% | -5.84% |
| 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 |
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 | 5,412 | - | - |
| Change | - | 18.64% | -24.1% | -0.31% | 5.76% | -17.52% | - | - |
| Enterprise Value (EV) 1 | 16,580 | 17,771 | 14,052 | 13,561 | 13,885 | 12,938 | 12,370 | 11,741 |
| Change | - | 7.18% | -20.93% | -3.5% | 2.39% | -6.82% | -4.39% | -5.08% |
| P/E | -20.5x | 47.7x | 13.4x | 13.3x | 12x | 9.25x | 8.32x | 8.32x |
| PBR | 2.33x | 2.42x | 1.66x | 1.52x | 1.63x | 1.41x | 1.24x | 1.09x |
| PEG | - | -0x | 0x | 6.78x | 0.4x | 0.4x | 0.7x | - |
| Capitalization / Revenue | 1.3x | 1.28x | 1.25x | 1.27x | 1.28x | 1.04x | 1.01x | 0.98x |
| EV / Revenue | 3.12x | 2.78x | 2.82x | 2.77x | 2.71x | 2.48x | 2.31x | 2.12x |
| EV / EBITDA | 7.49x | 7.26x | 5.94x | 5.26x | 5.18x | 4.81x | 4.48x | 4.13x |
| EV / EBIT | 1,105x | 31.7x | 14.4x | 11x | 10.6x | 9.91x | 9.06x | 8.19x |
| EV / FCF | 35.7x | 31.8x | 16.5x | 20.6x | 17.4x | 11.3x | 11.5x | 10.7x |
| FCF Yield | 2.8% | 3.14% | 6.05% | 4.86% | 5.75% | 8.85% | 8.68% | 9.36% |
| 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% | 2.94% | 3.03% | 3.12% |
| 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 | 5,224 | 5,362 | 5,538 |
| EBITDA 1 | 2,213 | 2,447 | 2,365 | 2,578 | 2,680 | 2,687 | 2,763 | 2,844 |
| EBIT 1 | 15 | 560 | 976 | 1,235 | 1,313 | 1,306 | 1,365 | 1,433 |
| 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 | 7.490 | 7.490 | 7.490 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.13x | 3.51x | 14.04x | 1.35% | 14.01B | |
| 9.25x | 2.48x | 4.81x | 2.94% | 5.41B | |
| 14.85x | 0.99x | 6.46x | - | 3.11B | |
| 24.48x | 0.98x | 6.1x | 1.64% | 3.05B | |
| 17.2x | 0.58x | 4.43x | 4.16% | 1.86B | |
| 85.3x | - | - | - | 1.54B | |
| 29.63x | - | - | - | 1.37B | |
| 21.87x | - | - | - | 1.28B | |
| Average | 27.84x | 1.71x | 7.17x | 2.52% | 3.96B | |
| Weighted average by Cap. | 21.65x | 2.54x | 9.82x | 1.96% |
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
- 541 Stock
- Valuation ADT Inc.
Select your edition
All financial news and data tailored to specific country editions
