Valuation IBM Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:44 2026-07-29 EDT			5-day change	1st Jan Change
198.04 ^EUR	-0.56%		+1.59%	-27.07%

07-29	Daiwa Securities Adjusts Price Target on IBM to $217 From $247, Maintains Neutral Rating	MT
07-29	Citic Securities Adjusts Price Target on IBM to $297 From $294, Maintains Buy Rating	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	214,383	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-22.57%	-	-
Enterprise Value (EV) ¹	164,013	169,490	192,426	243,433	323,667	257,696	247,947	242,823
Change	-	3.34%	13.53%	26.51%	32.96%	-20.38%	-3.78%	-2.07%
P/E	21x	78.3x	20.1x	34.2x	26.5x	22.5x	20.1x	17.8x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.54x	4.78x	4.12x
PEG	-	-1.1x	0x	-1.6x	0.4x	-2.3x	1.7x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	3.05x	2.93x	2.78x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.66x	3.38x	3.15x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	12.8x	11.5x	10.7x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	17.2x	15.5x	13.8x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.6x	14.4x	13.5x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	6.01%	6.93%	7.43%
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%	2.98%	3%	3.04%
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	226.44	226.44	226.44
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	12.19x	1.35x	7.06x	3.94%	101B
SNOWFLAKE INC.	-94.69x	14.98x	86.7x	-.--%	93.71B
TATA CONSULTANCY SERVICES LTD.	15.55x	2.84x	10.74x	5.29%	90.82B
RELX PLC	22.25x	5.73x	14.09x	2.58%	65.81B
INFOSYS LIMITED	14.48x	2.11x	8.93x	5.39%	46.87B
FUJITSU LIMITED	21.14x	1.71x	10.78x	1.4%	39.21B
HCL TECHNOLOGIES LIMITED	17.96x	2.28x	10.94x	4.84%	37.35B
NEC CORPORATION	20.7x	1.53x	9.73x	0.95%	36.38B
NARI TECHNOLOGY CO., LTD.	20.42x	2.37x	15.47x	2.94%	27.8B
Average	5.56x	3.88x	19.38x	3.04%	59.86B
Weighted average by Cap.	-2.36x	4.73x	23.71x	3.07%