As of 2024-07-27, the Intrinsic Value of International Business Machines Corp (IBM) is
189.01 USD. This IBM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 191.75 USD, the upside of International Business Machines Corp is
%.
The range of the Intrinsic Value is 123.71 - 349.96 USD
189.01 USD
Intrinsic Value
IBM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.71 - 349.96 |
189.01 |
-1.4% |
| DCF (Growth 10y) |
149.16 - 380.18 |
216.38 |
12.8% |
| DCF (EBITDA 5y) |
128.26 - 161.82 |
140.29 |
-26.8% |
| DCF (EBITDA 10y) |
149.92 - 197.67 |
168.71 |
-12.0% |
| Fair Value |
222.65 - 222.65 |
222.65 |
16.11% |
| P/E |
180.93 - 272.70 |
221.18 |
15.3% |
| EV/EBITDA |
116.76 - 169.27 |
141.13 |
-26.4% |
| EPV |
72.23 - 107.78 |
90.00 |
-53.1% |
| DDM - Stable |
74.86 - 214.05 |
144.46 |
-24.7% |
| DDM - Multi |
114.84 - 238.41 |
153.30 |
-20.1% |
IBM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
176,141.55 |
| Beta |
0.37 |
| Outstanding shares (mil) |
918.60 |
| Enterprise Value (mil) |
221,042.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.04% |
| Cost of Debt |
4.71% |
| WACC |
7.68% |