IBM
International Business Machines Corp
Price:  
169.66 
USD
Volume:  
2,628,930.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IBM Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of International Business Machines Corp (IBM) is 185.44 USD. This IBM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.66 USD, the upside of International Business Machines Corp is %.

The range of the Intrinsic Value is 122.24 - 337.71 USD

169.66 USD
Stock Price
185.44 USD
Intrinsic Value
Intrinsic Value Details

IBM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 122.24 - 337.71 185.44 9.3%
DCF (Growth 10y) 147.42 - 367.00 212.35 25.2%
DCF (EBITDA 5y) 115.98 - 150.57 130.07 -23.3%
DCF (EBITDA 10y) 139.15 - 186.46 159.09 -6.2%
Fair Value 222.65 - 222.65 222.65 31.23%
P/E 161.41 - 265.22 208.86 23.1%
EV/EBITDA 113.96 - 176.57 138.32 -18.5%
EPV 71.43 - 105.80 88.61 -47.8%
DDM - Stable 73.12 - 203.59 138.36 -18.5%
DDM - Multi 112.12 - 226.70 148.44 -12.5%

IBM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 155,849.67
Beta 0.47
Outstanding shares (mil) 918.60
Enterprise Value (mil) 200,750.67
Market risk premium 4.60%
Cost of Equity 9.23%
Cost of Debt 4.71%
WACC 7.75%