Previous Close | $182.83 |
Intrinsic Value | $66.07 |
Upside potential | -64% |
Data is not available at this time.
EPAM Systems, Inc. is a leading global provider of digital platform engineering and software development services, operating primarily in the IT consulting and outsourcing industry. The company serves clients across industries such as financial services, healthcare, retail, and technology, leveraging its expertise in digital transformation, cloud computing, and AI-driven solutions. EPAM’s revenue model is project-based, with long-term client engagements and outcome-driven pricing, positioning it as a trusted partner for enterprises undergoing complex digital modernization. The firm differentiates itself through deep technical expertise, a global delivery model, and a strong focus on innovation, enabling it to compete effectively against both traditional IT services firms and niche digital consultancies. EPAM’s market position is reinforced by its ability to integrate emerging technologies into scalable solutions, making it a preferred vendor for Fortune 500 companies seeking end-to-end digital capabilities. Its diversified client base and geographic footprint mitigate concentration risks while providing resilience against sector-specific downturns.
EPAM reported revenue of $4.73 billion for FY 2024, with net income of $454.5 million, reflecting a net margin of approximately 9.6%. The company generated $559.2 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures were modest at $32.1 million, indicating a capital-light business model focused on scalable service delivery rather than heavy asset investments.
Diluted EPS stood at $7.84, underscoring EPAM’s ability to translate top-line growth into shareholder returns. The company’s capital efficiency is evident in its low debt-to-equity structure and high cash reserves, which support reinvestment in innovation and talent without compromising financial flexibility. Operating cash flow coverage of net income suggests sustainable earnings quality.
EPAM maintains a robust balance sheet with $1.29 billion in cash and equivalents against total debt of $163.3 million, yielding a net cash position. This liquidity provides ample cushion for strategic initiatives, including acquisitions or share repurchases. The absence of significant leverage and healthy working capital metrics underscore the company’s financial stability.
Revenue growth has been driven by increasing demand for digital transformation services, though specific YoY comparisons are unavailable. EPAM does not currently pay dividends, opting instead to reinvest cash flows into organic growth and strategic acquisitions. This aligns with its focus on scaling high-margin service offerings and expanding its global delivery footprint.
The market likely prices EPAM at a premium to traditional IT services peers, reflecting its higher-growth digital engineering focus and superior profitability metrics. Investor expectations are anchored to sustained demand for cloud and AI-related services, though macroeconomic pressures on IT spending could introduce volatility.
EPAM’s competitive edge lies in its technical depth, agile delivery model, and cross-industry domain expertise. Near-term challenges include wage inflation and geopolitical risks in key delivery regions, but long-term prospects remain strong given secular tailwinds in digital adoption. The company is well-positioned to capitalize on enterprise demand for next-gen technology solutions.
Company 10-K, Bloomberg financial data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |