Company Valuation: Amdocs Limited

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,585 9,690 10,057 9,989 9,025 6,271 - -
Change - 1.09% 3.78% -0.67% -9.66% -30.51% - -
Enterprise Value (EV) 1 9,264 9,517 9,960 10,121 9,347 7,001 6,756 6,747
Change - 2.73% 4.65% 1.62% -7.65% -25.1% -3.5% -0.13%
P/E 14.2x 17.9x 18.8x 20.6x 16.2x 10.9x 8.63x 7.42x
PBR 2.63x 2.73x 2.82x 2.9x 2.64x 1.89x 1.78x -
PEG - -1.1x 16.69x -3.85x 0.9x 1.17x 0.3x 0.5x
Capitalization / Revenue 2.24x 2.12x 2.06x 2x 1.99x 1.33x 1.29x 1.25x
EV / Revenue 2.16x 2.08x 2.04x 2.02x 2.06x 1.49x 1.39x 1.34x
EV / EBITDA 10.5x 9.93x 9.89x 9.6x 8.49x 5.99x 5.57x 5.33x
EV / EBIT 12.3x 11.8x 11.5x 11x 9.65x 7.38x 6.59x 6.68x
EV / FCF 13x 18x 14.3x 16.4x 14.5x 11.5x 9.3x 8.07x
FCF Yield 7.72% 5.56% 7.01% 6.12% 6.9% 8.67% 10.7% 12.4%
Dividend per Share 2 1.408 1.545 1.7 1.872 2.06 2.107 2.001 2.39
Rate of return 1.86% 1.94% 2.01% 2.14% 2.51% 3.51% 3.34% 3.98%
EPS 2 5.32 4.44 4.49 4.25 5.05 5.52 6.95 8.09
Distribution rate 26.5% 34.8% 37.9% 44% 40.8% 38.2% 28.8% 29.5%
Net sales 1 4,289 4,577 4,888 5,005 4,533 4,699 4,849 5,035
EBITDA 1 880.7 958.4 1,007 1,054 1,101 1,169 1,213 1,265
EBIT 1 750.7 804.9 868.6 923.3 968.3 949 1,025 1,010
Net income 1 688.4 549.5 543 496.3 564.7 578.6 694.5 792.7
Net Debt 1 -321 -172.9 -96.84 132 321.9 729.6 484.7 475.8
Reference price 2 75.71 79.45 84.49 87.48 82.05 59.99 59.99 59.99
Nbr of stocks (in thousands) 126,605 121,961 119,026 114,191 109,992 104,415 - -
Announcement Date 11/2/21 11/8/22 11/8/23 11/12/24 11/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.88x1.49x5.99x3.51% 6.27B
22.87x3.72x13.04x2.91% 219B
23.04x4.84x11.86x0.72% 198B
15.68x1.78x9.18x3.02% 136B
-120.79x16.73x92.01x-.--% 108B
-511.15x36.29x149.08x-.--% 106B
16.07x2.9x11.18x5.01% 93.97B
22.61x5.86x14.38x2.51% 67.63B
15.19x2.22x9.42x5.13% 49.56B
24.75x2.06x13.03x1.26% 48.6B
Average -48.08x 7.79x 32.92x 2.41% 103.22B
Weighted average by Cap. -48.67x 8.27x 34.19x 2.1%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Amdocs Limited

Historical PBR trend

Valuation ratios - PBR - Amdocs Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Amdocs Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Amdocs Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Amdocs Limited
  1. Stock Market
  2. Stocks
  3. DOX Stock
  4. Valuation Amdocs Limited