Похоже, при загрузке страницы произошла ошибка.
Наша команда получила уведомление. Если проблема сохранится, свяжитесь с нами через виджет поддерж. по email.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 4,8x - 5,3x | 5,0x |
| Selected Fwd EBITDA Multiple | 3,7x - 4,1x | 3,9x |
| Fair Value | 20,86$ - 24,82$ | 22,84$ |
| Upside | 37,6% - 63,7% | 50,7% |
| Benchmarks | Ticker | Full Ticker |
| EPAM Systems, Inc. | EPAM | NYSE:EPAM |
| Grid Dynamics Holdings, Inc. | GDYN | NasdaqCM:GDYN |
| Kyndryl Holdings, Inc. | KD | NYSE:KD |
| Rackspace Technology, Inc. | RXT | NasdaqGS:RXT |
| International Business Machines Corporation | IBM | NYSE:IBM |
| DXC Technology Company | DXC | NYSE:DXC |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| EPAM | GDYN | KD | RXT | IBM | DXC | ||
| NYSE:EPAM | NasdaqCM:GDYN | NYSE:KD | NasdaqGS:RXT | NYSE:IBM | NYSE:DXC | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 14.8% | -0.4% | -0.6% | -22.6% | -5.1% | -18.3% | |
| 3Y CAGR | 3.3% | 43.1% | 14.3% | -34.1% | -4.5% | -7.2% | |
| Latest Twelve Months | 1.7% | 128.3% | 30.7% | -38.9% | -22.1% | 200.0% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 15.7% | 0.6% | 3.7% | 17.1% | 19.2% | 11.6% | |
| Prior Fiscal Year | 14.5% | 2.5% | 3.5% | 10.2% | 21.7% | 3.9% | |
| Latest Fiscal Year | 14.7% | 5.0% | 5.9% | 6.7% | 16.6% | 10.2% | |
| Latest Twelve Months | 14.7% | 5.0% | 6.9% | 6.7% | 16.6% | 10.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.59x | 2.36x | 0.65x | 1.27x | 4.33x | 0.44x | |
| EV / LTM EBITDA | 10.9x | 47.1x | 9.3x | 19.0x | 26.0x | 4.1x | |
| EV / LTM EBIT | 12.4x | 247.8x | 23.6x | -31.1x | 40.7x | 23.0x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 9.3x | 19.0x | 47.1x | ||||
| Historical EV / LTM EBITDA | 3.5x | 4.8x | 16.8x | ||||
| Selected EV / LTM EBITDA | 4.8x | 5.0x | 5.3x | ||||
| (x) LTM EBITDA | 1,395 | 1,395 | 1,395 | ||||
| (=) Implied Enterprise Value | 6,677 | 7,029 | 7,380 | ||||
| (-) Non-shareholder Claims * | (3,040) | (3,040) | (3,040) | ||||
| (=) Equity Value | 3,637 | 3,989 | 4,340 | ||||
| (/) Shares Outstanding | 181.0 | 181.0 | 181.0 | ||||
| Implied Value Range | 20.09 | 22.03 | 23.97 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 20.09 | 22.03 | 23.97 | 15.16 | |||
| Upside / (Downside) | 32.5% | 45.3% | 58.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | EPAM | GDYN | KD | RXT | IBM | DXC | |
| Enterprise Value | 7,480 | 827 | 9,777 | 3,479 | 269,825 | 5,785 | |
| (+) Cash & Short Term Investments | 1,288 | 335 | 1,501 | 184 | 14,591 | 1,723 | |
| (+) Investments & Other | 39 | 0 | 0 | 7 | 1,691 | 0 | |
| (-) Debt | (163) | (13) | (3,952) | (3,341) | (58,396) | (4,501) | |
| (-) Other Liabilities | (2) | 0 | (110) | 0 | (86) | (262) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 8,641 | 1,149 | 7,216 | 327 | 227,625 | 2,745 | |
| (/) Shares Outstanding | 56.6 | 83.8 | 232.7 | 237.3 | 927.3 | 181.0 | |
| Implied Stock Price | 152.60 | 13.70 | 31.01 | 1.38 | 245.48 | 15.16 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 152.60 | 13.70 | 31.01 | 1.38 | 245.48 | 15.16 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |