Company Valuation: NCR Atleos Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 1,715 2,459 2,816 3,409 - -
Change - 43.38% 14.55% 21.05% - -
Enterprise Value (EV) 1 1,715 4,976 5,118 5,543 5,065 4,683
Change - 190.15% 2.87% 8.29% -8.61% -7.56%
P/E - 27.6x 17.8x 12.6x 10.6x -
PBR - 9.48x 6.97x 4.94x 3.29x -
PEG - - 0.2x 0.2x 0.6x -
Capitalization / Revenue 0.41x 0.57x 0.65x 0.75x 0.73x 0.68x
EV / Revenue 0.41x 1.15x 1.18x 1.22x 1.08x 0.94x
EV / EBITDA 2.34x 6.37x 6.17x 6.3x 5.33x 4.76x
EV / EBIT - 8.04x 7.73x 8.37x 6.63x 5.83x
EV / FCF 8.75x 19.4x 15.7x 23.2x 12.1x -
FCF Yield 11.4% 5.17% 6.37% 4.31% 8.25% -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 1.23 2.14 3.68 4.37 -
Distribution rate - - - - - -
Net sales 1 4,191 4,317 4,354 4,528 4,692 4,988
EBITDA 1 732 781 830 879.2 950.5 983.9
EBIT 1 - 619 662 662.5 763.6 803.9
Net income 1 -130 91 162 283 342 -
Net Debt 1 - 2,517 2,302 2,133 1,656 1,273
Reference price 2 24.29 33.92 38.11 46.20 46.20 46.20
Nbr of stocks (in thousands) 70,600 72,488 73,904 73,798 - -
Announcement Date 2/14/24 3/3/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.42x1.22x6.26x - 3.37B
37.71x6.76x24.41x0.95% 73.75B
38.54x4.51x14.73x1.19% 20.34B
29.73x1.22x12.4x1.1% 15.26B
19.04x2.05x10.14x3.67% 13.82B
25.13x2.83x12.13x2.98% 11.96B
25.25x3.48x13.41x2.31% 7.84B
14.85x0.65x9.3x1.42% 6.77B
18.8x0.41x9.28x3.89% 5.43B
8.32x0.95x5.05x2.54% 5B
Average 22.98x 2.41x 11.71x 2.23% 16.35B
Weighted average by Cap. 30.98x 4.37x 17.36x 1.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NATL Stock
  4. Valuation NCR Atleos Corporation