As of 2025-12-25, the Intrinsic Value of Epam Systems Inc (EPAM) is 258.93 USD. This EPAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 209.08 USD, the upside of Epam Systems Inc is 23.80%.
The range of the Intrinsic Value is 206.17 - 360.44 USD
Based on its market price of 209.08 USD and our intrinsic valuation, Epam Systems Inc (EPAM) is undervalued by 23.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 206.17 - 360.44 | 258.93 | 23.8% |
| DCF (Growth 10y) | 285.68 - 489.87 | 355.98 | 70.3% |
| DCF (EBITDA 5y) | 257.28 - 333.39 | 301.90 | 44.4% |
| DCF (EBITDA 10y) | 326.73 - 436.04 | 386.15 | 84.7% |
| Fair Value | 91.53 - 91.53 | 91.53 | -56.22% |
| P/E | 125.67 - 202.47 | 166.87 | -20.2% |
| EV/EBITDA | 149.23 - 186.82 | 178.94 | -14.4% |
| EPV | 132.08 - 161.10 | 146.59 | -29.9% |
| DDM - Stable | 58.11 - 143.88 | 100.99 | -51.7% |
| DDM - Multi | 182.19 - 349.16 | 239.30 | 14.5% |
| Market Cap (mil) | 11,549.58 |
| Beta | 1.41 |
| Outstanding shares (mil) | 55.24 |
| Enterprise Value (mil) | 10,335.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.16% |
| Cost of Debt | 6.59% |
| WACC | 8.15% |