Valuation IBM Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 04:40:00 2026-07-31 EDT			5-day change	1st Jan Change
192.63 ^EUR	-0.02%		+2.61%	-25.95%

07-30	IBM And The University Of Chicago Demonstrate Quantum Advantage, Establishing Trusted Quantum Computation On Logical Circuits	CI
07-30	IBM Quantum Computing And Qedma Quantum Computing Demonstrate Quantum Advantage, Modeling Physics Beyond Classical Capabilities Through Trusted Quantum Computation	CI

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	208,909	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-24.55%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	252,222	242,473	237,349
Change	-	3.34%	13.53%	26.51%	32.96%	-22.07%	-3.87%	-2.11%
P/E	21x	78.3x	20.1x	34.2x	26.5x	22x	19.6x	17.4x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.43x	4.68x	4.04x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.25x	1.6x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	2.97x	2.85x	2.71x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.58x	3.31x	3.08x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	12.5x	11.2x	10.4x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	16.8x	15.2x	13.5x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.3x	14.1x	13.1x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	6.14%	7.08%	7.61%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.759	6.799	6.875
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	3.05%	3.07%	3.1%
EPS ²	6.35	1.8	8.14	6.43	11.17	10.08	11.29	12.72
Distribution rate	103%	362%	81.4%	104%	60.1%	67.1%	60.2%	54%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,375	73,260	77,067
EBITDA ¹	-	14,739	15,447	16,400	19,200	20,153	21,555	22,784
EBIT ¹	-	9,937	11,052	11,263	14,126	14,973	15,999	17,606
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,810	11,336	12,506
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	43,313	33,564	28,440
Reference price ²	133.66	140.89	163.55	219.83	296.21	221.74	221.74	221.74
Nbr of stocks (in thousands)	896,800	904,126	913,119	924,645	934,735	942,134	-	-
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	12.09x	1.33x	7x	3.97%	99.92B
SNOWFLAKE INC.	-104.41x	16.55x	95.82x	-.--%	103B
TATA CONSULTANCY SERVICES LTD.	15.77x	2.89x	10.9x	5.21%	92.16B
RELX PLC	21.01x	5.48x	13.46x	2.73%	62.81B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	49B
FUJITSU LIMITED	22.02x	1.8x	11.45x	1.33%	42.45B
HCL TECHNOLOGIES LIMITED	18.43x	2.37x	11.35x	4.69%	38.34B
NEC CORPORATION	22.32x	1.66x	10.47x	0.85%	41.61B
NARI TECHNOLOGY CO., LTD.	21.08x	2.45x	15.99x	2.85%	28.72B
Average	4.83x	4.08x	20.65x	2.98%	62.04B
Weighted average by Cap.	-5.18x	5.14x	26.37x	2.97%