investorscraft@gmail.com

Intrinsic Value of International Business Machines Corporation (IBM)

Previous Close$190.84
Intrinsic Value
Upside potential
Previous Close
$190.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %5.5NaN
Revenue, $60530NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m53018NaN
Operating income, $m7512NaN
EBITDA, $m12314NaN
Interest expense (income), $mNaN
Earnings before tax, $m1013NaN
Tax expense, $m-626NaN
Net income, $m1639NaN

BALANCE SHEET

Cash and short-term investments, $m8841NaN
Total assets, $m127243NaN
Adjusted assets (=assets-cash), $m118402NaN
Average production assets, $m73158NaN
Working capital, $m-2387NaN
Total debt, $m50949NaN
Total liabilities, $m105222NaN
Total equity, $m22021NaN
Debt-to-equity ratio2.314NaN
Adjusted equity ratio0.152NaN

CASH FLOW

Net income, $m1639NaN
Depreciation, amort., depletion, $m4802NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m10435NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1235NaN
Free cash flow, $m11670NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-2387
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount