Valuation IBM Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 15:59:47 2026-06-12 EDT			5-day change	1st Jan Change
40.23 ^CAD	-1.01%		-4.51%	-9.17%

06-12	US Equity Futures Rise Pre-Bell on Middle East Peace Deal Optimism	MT
06-11	IBM, ServiceNow Expand Collaboration to Help Enterprises Unlock Data for AI	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	119,866	127,382	149,341	203,265	276,878	255,874	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-7.59%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	303,748	292,392	288,595
Change	-	3.34%	13.53%	26.51%	32.96%	-6.15%	-3.74%	-1.3%
P/E Ratio	21x	78.3x	20.1x	34.2x	26.5x	26.5x	23.1x	20.3x
PBR	6.34x	5.8x	6.64x	7.46x	-	6.65x	5.68x	4.85x
PEG	-	-1.1x	0x	-1.6x	0.4x	-3.27x	1.6x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.58x	3.43x	3.24x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	4.25x	3.92x	3.66x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	14.8x	13.3x	12.2x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	20.1x	18.1x	16.2x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	19.4x	17.2x	15.7x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	5.16%	5.81%	6.38%
Dividend per Share ²	6.55	6.52	6.63	6.67	-	6.75	6.792	6.868
Rate of return	4.9%	4.63%	4.05%	3.03%	-	2.48%	2.49%	2.52%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.26	11.77	13.44
Distribution rate	103%	362%	81.4%	104%	-	65.8%	57.7%	51.1%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	71,465	74,636	78,922
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,477	22,030	23,571
EBIT ¹	-	9,937	11,052	11,263	14,126	15,144	16,149	17,836
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,937	11,532	12,821
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	47,874	36,518	32,720
Reference price ²	133.66	140.89	163.55	219.83	296.21	272.24	272.24	272.24
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	939,885	-	-
Announcement Date	1/24/22	1/25/23	1/24/24	1/29/25	1/28/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ACCENTURE PLC	12.66x	1.35x	7.08x	3.82%	105B
AUTOMATIC DATA PROCESSING, INC.	20.4x	4.15x	14.17x	2.92%	90.42B
TATA CONSULTANCY SERVICES LTD.	13.87x	2.53x	9.34x	6.01%	82.27B
SNOWFLAKE INC.	-81.53x	12.84x	74.47x	-.--%	80.68B
RELX PLC	19.59x	5.12x	12.66x	2.9%	58.94B
INFOSYS LIMITED	14.49x	2.12x	8.9x	5.34%	47.53B
FUJITSU LIMITED	12.93x	1.48x	10.14x	1.25%	35.3B
NEC CORPORATION	20.8x	1.41x	10.03x	0.84%	32.12B
HCL TECHNOLOGIES LIMITED	15.12x	1.91x	9x	5.72%	31.59B
Average	5.37x	3.66x	17.31x	3.2%	62.6B
Weighted average by Cap.	2.09x	4.12x	19.40x	3.26%