Company Valuation: Pegasystems Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,133 2,814 4,083 7,992 10,136 5,958 - -
Change - -69.19% 45.07% 95.77% 26.82% -41.22% - -
Enterprise Value (EV) 1 9,361 3,111 4,159 7,720 9,710 5,434 4,922 4,255
Change - -66.77% 33.69% 85.63% 25.78% -44.04% -9.42% -13.54%
P/E -145x -8.11x 66.9x 84x 28x 27x 19.7x 17.2x
PBR 22x 21.6x 11.6x - 12.9x 8.82x 5.78x 3.95x
PEG - -0x -1x 1.6x 0x -0.7x 0.5x 1.2x
Capitalization / Revenue 7.54x 2.14x 2.85x 5.34x 5.81x 3.18x 2.89x 2.66x
EV / Revenue 7.73x 2.36x 2.9x 5.16x 5.56x 2.9x 2.39x 1.9x
EV / EBITDA 167x 21.4x 14.9x 22.7x 21.5x 10.6x 8.46x 6.34x
EV / EBIT 170x 24.1x 15.8x 23.7x 22x 11.3x 8.9x 6.66x
EV / FCF 327x -238x 20.7x 22.8x 19.8x 10.3x 8.24x 6.97x
FCF Yield 0.31% -0.42% 4.83% 4.38% 5.05% 9.73% 12.1% 14.3%
Dividend per Share 2 0.06 0.06 0.06 0.06 0.105 0.1146 0.1129 0.1127
Rate of return 0.11% 0.35% 0.25% 0.13% 0.18% 0.32% 0.31% 0.31%
EPS 2 -0.385 -2.11 0.365 0.555 2.13 1.341 1.844 2.113
Distribution rate -15.6% -2.84% 16.4% 10.8% 4.93% 8.55% 6.12% 5.33%
Net sales 1 1,212 1,318 1,433 1,497 1,746 1,873 2,059 2,238
EBITDA 1 55.89 145.2 278.7 339.8 452 514.8 581.6 671
EBIT 1 54.91 128.8 263.9 325.4 440.9 482.3 553.2 638.8
Net income 1 -63.04 -345.6 67.81 99.19 393.4 242.1 292.8 352.8
Net Debt 1 227.9 296.4 76.03 -272.5 -425.8 -524.1 -1,036 -1,703
Reference price 2 55.91 17.12 24.43 46.60 59.72 36.24 36.24 36.24
Nbr of stocks (in thousands) 163,351 164,382 167,112 171,508 169,723 164,405 - -
Announcement Date 2/16/22 2/15/23 2/14/24 2/12/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.35x6.08x10.43x1.32% 433B
25.11x5.03x15.87x1.51% 237B
85.79x8.35x22.34x-.--% 137B
-5.01x103.52x1445.08x-.--% 50.32B
34.93x3.29x12.1x0.19% 43.2B
26.22x10.46x17.09x-.--% 21.28B
33.58x2.21x20.13x-.--% 18.57B
-207.78x3.68x12.33x - 13.44B
36.67x3.18x8.67x-.--% 12.27B
Average 5.87x 16.20x 173.78x 0.38% 107.38B
Weighted average by Cap. 28.89x 11.04x 88.57x 0.98%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!