As of 2024-12-13, the Intrinsic Value of International Business Machines Corp (IBM) is 249.62 USD. This IBM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 232.26 USD, the upside of International Business Machines Corp is 7.50%.

The range of the Intrinsic Value is 165.31 - 464.81 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	165.31 - 464.81	249.62	7.5%
DCF (Growth 10y)	203.02 - 518.52	292.48	25.9%
DCF (EBITDA 5y)	171.08 - 195.11	182.75	-21.3%
DCF (EBITDA 10y)	204.15 - 248.90	225.39	-3.0%
Fair Value	172.98 - 172.98	172.98	-25.52%
P/E	138.39 - 231.16	178.62	-23.1%
EV/EBITDA	126.72 - 162.69	146.37	-37.0%
EPV	74.55 - 111.62	93.09	-59.9%
DDM - Stable	61.36 - 186.24	123.80	-46.7%
DDM - Multi	152.80 - 332.00	206.30	-11.2%