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 6,496 - -
Change - 1.09% 3.78% -0.67% -9.66% -28.02% - -
Enterprise Value (EV) 1 9,264 9,517 9,960 10,121 9,347 7,225 6,980 6,971
Change - 2.73% 4.65% 1.62% -7.65% -22.7% -3.39% -0.13%
P/E 14.2x 17.9x 18.8x 20.6x 16.2x 11.3x 8.95x 7.69x
PBR 2.63x 2.73x 2.82x 2.9x 2.64x 1.96x 1.85x -
PEG - -1.1x 16.69x -3.85x 0.9x 1.21x 0.3x 0.5x
Capitalization / Revenue 2.24x 2.12x 2.06x 2x 1.99x 1.38x 1.34x 1.29x
EV / Revenue 2.16x 2.08x 2.04x 2.02x 2.06x 1.54x 1.44x 1.38x
EV / EBITDA 10.5x 9.93x 9.89x 9.6x 8.49x 6.18x 5.75x 5.51x
EV / EBIT 12.3x 11.8x 11.5x 11x 9.65x 7.61x 6.81x 6.9x
EV / FCF 13x 18x 14.3x 16.4x 14.5x 11.9x 9.61x 8.34x
FCF Yield 7.72% 5.56% 7.01% 6.12% 6.9% 8.4% 10.4% 12%
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% 3.39% 3.22% 3.84%
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 62.21 62.21 62.21
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.27x1.54x6.18x3.39% 6.5B
23.06x3.76x13.13x2.88% 221B
-131.77x18.43x100.28x-.--% 119B
13.87x1.53x8.03x3.46% 114B
14.91x2.73x10.29x5.51% 88.29B
20.51x5.38x13.21x2.78% 61.88B
14.81x2.16x9.15x5.26% 48.47B
21.96x1.8x11.18x1.33% 43.35B
21.25x1.61x10.31x0.89% 41.03B
17.85x2.28x10.7x4.89% 37.07B
Average 2.77x 4.12x 19.25x 3.04% 78.1B
Weighted average by Cap. -3.98x 5.27x 24.65x 2.87%

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

  1. Stock Market
  2. Stocks
  3. DOX Stock
  4. Valuation Amdocs Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!