|
Market Closed -
Other stock markets
|
Pre-market 19:51:26 | |||
| 78.39 USD | +1.95% |
|
77.70 | -0.88% |
| 06-15 | EPAM Systems' Weak Demand, AI Risks Limit Upside Potential, Wedbush Says | MT |
| 06-08 | EPAM Systems, Inc and TGS Deploy TGS Imaging AnyWare on Amazon Web Services | CI |
Company Valuation: EPAM Systems, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,914 | 18,849 | 17,157 | 13,263 | 11,318 | 4,095 | - | - |
| Change | - | -50.28% | -8.98% | -22.7% | -14.66% | -63.82% | - | - |
| Enterprise Value (EV) 1 | 36,468 | 17,168 | 15,120 | 14,549 | 10,022 | 2,799 | 2,395 | 1,829 |
| Change | - | -52.92% | -11.93% | -3.78% | -31.11% | -72.07% | -14.44% | -23.64% |
| P/E | 82x | 46.2x | 42.1x | 29.8x | 30.5x | 9.42x | 8.04x | 7.35x |
| PBR | 15.3x | 6.3x | 4.95x | 3.66x | 3.02x | 1.08x | 0.93x | 0.78x |
| PEG | - | -3.6x | -99.5x | 2.7x | -2.1x | 0.4x | 0.5x | 0.78x |
| Capitalization / Revenue | 10.1x | 3.91x | 3.66x | 2.81x | 2.07x | 0.71x | 0.67x | 0.63x |
| EV / Revenue | 9.7x | 3.56x | 3.22x | 3.08x | 1.84x | 0.49x | 0.39x | 0.28x |
| EV / EBITDA | 47.9x | 19.3x | 18.1x | 17.3x | 11.3x | 2.91x | 2.31x | 1.64x |
| EV / EBIT | 53.8x | 21x | 19.8x | 18.7x | 12.1x | 3.14x | 2.5x | 1.77x |
| EV / FCF | 79.1x | 44.9x | 28.3x | 27.6x | 16.4x | 4.78x | 3.62x | 2.62x |
| FCF Yield | 1.26% | 2.23% | 3.53% | 3.62% | 6.11% | 20.9% | 27.6% | 38.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.15 | 7.09 | 7.06 | 7.84 | 6.72 | 8.322 | 9.753 | 10.67 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,758 | 4,825 | 4,691 | 4,728 | 5,457 | 5,730 | 6,075 | 6,459 |
| EBITDA 1 | 761.6 | 888.3 | 834.2 | 839.3 | 884.9 | 963 | 1,037 | 1,117 |
| EBIT 1 | 678.2 | 818.2 | 765.1 | 779.2 | 831.5 | 891.5 | 957.9 | 1,033 |
| Net income 1 | 481.7 | 419.4 | 417.1 | 454.5 | 377.7 | 438.7 | 503 | 535 |
| Net Debt 1 | -1,447 | -1,681 | -2,036 | 1,286 | -1,296 | -1,296 | -1,700 | -2,267 |
| Reference price 2 | 668.45 | 327.74 | 297.34 | 233.82 | 204.88 | 78.39 | 78.39 | 78.39 |
| Nbr of stocks (in thousands) | 56,720 | 57,513 | 57,700 | 56,721 | 55,243 | 52,244 | - | - |
| Announcement Date | 2/17/22 | 2/16/23 | 2/15/24 | 2/20/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.24x | 0.47x | 2.83x | -.--% | 4.02B | |
| 25.76x | 4.19x | 14.62x | 2.55% | 249B | |
| -80.7x | 12.7x | 73.55x | -.--% | 79.86B | |
| 13.21x | 2.4x | 8.87x | 6.28% | 78.66B | |
| 9.44x | 1.03x | 5.42x | 5.11% | 77.72B | |
| 18.59x | 4.86x | 12.02x | 3.08% | 54.6B | |
| 13.36x | 1.94x | 8.14x | 5.8% | 43.97B | |
| 12.54x | 1.43x | 9.81x | 1.29% | 33.96B | |
| 15.31x | 1.91x | 9.01x | 5.74% | 31.69B | |
| 19.75x | 1.33x | 9.52x | 0.88% | 30.24B | |
| Average | 5.65x | 3.23x | 15.38x | 3.07% | 68.37B | |
| Weighted average by Cap. | 7.15x | 4.14x | 18.38x | 3.22% |
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
- EPAM Stock
- Valuation EPAM Systems, Inc.
Select your edition
All financial news and data tailored to specific country editions
