IBM
International Business Machines Corp
Price:  
268.87 
USD
Volume:  
2,494,328.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IBM Intrinsic Value

-12.60 %
Upside

What is the intrinsic value of IBM?

As of 2025-06-07, the Intrinsic Value of International Business Machines Corp (IBM) is 235.03 USD. This IBM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 268.87 USD, the upside of International Business Machines Corp is -12.60%.

The range of the Intrinsic Value is 147.55 - 478.77 USD

Is IBM undervalued or overvalued?

Based on its market price of 268.87 USD and our intrinsic valuation, International Business Machines Corp (IBM) is overvalued by 12.60%.

268.87 USD
Stock Price
235.03 USD
Intrinsic Value
Intrinsic Value Details

IBM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 147.55 - 478.77 235.03 -12.6%
DCF (Growth 10y) 180.69 - 523.84 271.90 1.1%
DCF (EBITDA 5y) 114.64 - 134.43 120.48 -55.2%
DCF (EBITDA 10y) 147.51 - 180.50 159.76 -40.6%
Fair Value 147.27 - 147.27 147.27 -45.23%
P/E 93.08 - 111.32 104.39 -61.2%
EV/EBITDA 74.25 - 158.68 111.17 -58.7%
EPV 76.28 - 108.47 92.37 -65.6%
DDM - Stable 62.46 - 214.20 138.33 -48.6%
DDM - Multi 139.39 - 336.04 193.22 -28.1%

IBM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 249,887.78
Beta 0.70
Outstanding shares (mil) 929.40
Enterprise Value (mil) 302,136.78
Market risk premium 4.60%
Cost of Equity 8.04%
Cost of Debt 5.00%
WACC 7.29%