載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
PVTR.F
-31.4%
CINT
3.4%
GLOB
3.0%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
EPAM Systems, Inc.
DB:E3M
美國 / 資訊科技 / 資訊科技服務
加入觀察名單
貨幣
€
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
129.75
EUR
公允價值
122.14
EUR
Metrics
Range
Conclusion
Adjusted Earnings
581.7 M - 753.1 M
684.9 M
Discount Rate
11.3% - 9.3%
10.3%
Fair Value
€98.61 - €144.87
€122.14
Upside
-24.0% - 11.7%
-5.9%
17.6%
Normalized EBIT Margin
1.7%
Normalized CapEx as % of Revenue
17.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
129.75
EUR
公允價值
122.14
EUR
看漲
-5.9%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-24
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
2,659
3,758
4,825
4,691
4,728
4,728
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
378
533
507
537
584
584
(+) Net Interest Expense
(4)
(7)
(22)
(54)
(53)
(53)
(+) Other Non Operating Exp.
3
7
76
16
7
7
(+) D&A
62
82
91
91
89
89
(+) Non-recurring Items
2
12
147
92
65
65
Adjusted EBITDA
441
628
799
681
693
693
(-) D&A
(62)
(82)
(91)
(91)
(89)
(89)
Adjusted EBIT
379
546
708
591
604
604
% of Revenue
14.3%
14.5%
14.7%
12.6%
12.8%
12.8%
Low
Median
High
Adjusted EBIT Margin
12.6%
14.3%
14.7%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
5,171
6,682
8,142
7,171
(+) Cash & Short Term Investments
1,288
1,288
1,288
1,288
(+) Investments & Other
39
39
39
39
(-) Debt
(163)
(163)
(163)
(163)
(-) Other Liabilities
(2)
(2)
(2)
(2)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
6,332
7,843
9,303
8,332
(/) Shares Outstanding
56.6
56.6
56.6
56.6
Implied Stock Price (USD)
111.82
138.51
164.29
147.14
FX Rate: USD/EUR
1.13
1.13
1.13
1.13
Implied Stock Price (EUR)
98.61
122.14
144.87
129.75
Upside / (Downside)
-24.00%
-5.87%
11.66%
Stock Price
129.75
Stock Price Close
129.75
Restatment Type
Original
Reporting Currency
USD
Trading Currency
EUR
FX Rate: USD/EUR
1.13
Market Cap
7,378.1
Shares Outstanding
56.6
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी