investorscraft@gmail.com

Intrinsic ValueInternational Business Machines Corporation (IBM.DE)

Previous Close256.50
Intrinsic Value
Upside potential
Previous Close
256.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

International Business Machines Corporation (IBM) operates as a global leader in integrated technology solutions, serving diverse industries through its four core segments: Software, Consulting, Infrastructure, and Financing. The company’s Software segment, anchored by Red Hat, delivers hybrid cloud and AI-driven enterprise solutions, while its Consulting arm focuses on digital transformation, system integration, and cloud adoption. IBM’s Infrastructure segment supports mission-critical workloads with on-premises and cloud-based server and storage solutions, complemented by financing services that facilitate client investments in technology. Positioned in the competitive Information Technology Services sector, IBM differentiates itself through deep expertise in hybrid cloud, AI, and enterprise software, catering to regulated industries like banking, airlines, and retail. Despite facing stiff competition from cloud-native players, IBM maintains a stronghold in legacy systems and complex IT environments, leveraging its consulting prowess to guide clients through modernization. The company’s market position is reinforced by its long-standing client relationships and recurring revenue streams from software subscriptions and services.

Revenue Profitability And Efficiency

IBM reported revenue of €62.75 billion for the fiscal year ending December 31, 2024, with net income of €6.02 billion, reflecting a diluted EPS of €6.43. Operating cash flow stood at €13.45 billion, supported by disciplined cost management and recurring revenue streams. Capital expenditures of €1.53 billion indicate ongoing investments in cloud infrastructure and innovation, though margins remain pressured by competitive dynamics in consulting and legacy infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-margin software segment, which benefits from subscription-based revenue models. However, capital efficiency is tempered by the capital-intensive nature of its infrastructure business and financing operations. IBM’s return on invested capital (ROIC) is modest compared to pure-play cloud competitors, reflecting the challenges of transitioning legacy businesses to higher-growth areas.

Balance Sheet And Financial Health

IBM’s balance sheet shows €13.95 billion in cash and equivalents against total debt of €58.4 billion, indicating a leveraged but manageable position. The company’s debt load reflects historical acquisitions like Red Hat, but strong cash flow generation supports dividend payments and debt servicing. Liquidity remains adequate, with operating cash flow covering interest obligations and maturities.

Growth Trends And Dividend Policy

Growth is driven by hybrid cloud and AI adoption, though revenue growth remains muted in legacy segments. IBM’s dividend policy is a key attraction, with a payout of €6.35 per share, reflecting a commitment to shareholder returns. The company’s focus on software and consulting aims to offset declines in traditional infrastructure, but execution risks persist.

Valuation And Market Expectations

With a market cap of €211.6 billion and a beta of 0.63, IBM is viewed as a stable but low-growth investment. Valuation multiples reflect expectations of gradual margin improvement and hybrid cloud traction, though skepticism remains about its ability to outpace broader tech sector growth.

Strategic Advantages And Outlook

IBM’s strategic advantages lie in its hybrid cloud expertise, enterprise client base, and consulting capabilities. The outlook hinges on successful AI integration and software-led growth, but competition and legacy business drags pose challenges. Long-term success will depend on executing its pivot to higher-value segments while maintaining financial discipline.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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