![EPAM Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>EPAM</text></svg>)
Epam Systems, Inc.
EPAM
Services-Computer Programming Services
Mkt Cap
$14.89BPE
31.38Debt
$27.5MCash
$1.88BEV
$13.04BFCF
$537.4MP/E Ratio
31.38Debt
$27.5MCash
$1.88BEV
$13.04BFCF
$537.4MEPAM Systems, Inc. provides digital platform engineering and software development services worldwide. The company offers engineering services, including requirements analysis and platform selection, customization, cross-platform migration, implementation, and integration; infrastructure management services, such as software development, testing, and maintenance with private, public, and infrastructure management for application, database, network, server, storage, and systems operations management, as well as monitoring, incident notification, and resolution services; and maintenance and support services. It also provides operation solutions comprising integrated engineering practices and smart automation; and optimization solutions that include software application testing, test management, automation, and consulting services to enable customers enhance their existing software testing and quality assurance practices, as well as other testing services that identify threats and close loopholes to protect its customers' business systems from information loss. In addition, the company offers business, experience, technology, data, and technical advisory consulting services; and digital and service design solutions, which comprise strategy, design, creative, and program management services, as well as physical product development, such as artificial intelligence, robotics, and virtual reality. The company serves the financial services, travel and consumer, software and hi-tech, business information and media, life sciences and healthcare, and other industries EPAM Systems, Inc. was founded in 1993 and is headquartered in Newtown, Pennsylvania.
DCF
Discounted Cash Flow Valuation of Epam Systems, Inc.
Value
Growth
%
%
Discount
%
%
Multiple
| g\r | +10% | +11% | +12% | +13% | +14% |
|---|---|---|---|---|---|
| 0% | 10 | 9 | 8 | 8 | 7 |
| +1% | 11 | 10 | 9 | 8 | 8 |
| +2% | 13 | 11 | 10 | 9 | 8 |
| +3% | 14 | 13 | 11 | 10 | 9 |
| +4% | 17 | 14 | 12 | 11 | 10 |
| Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF | $537.4M | $686.2M | $858.8M | $1.053B | $1.265B | $1.488B | $1.712B | $1.927B | $2.121B | $2.28B | $2.394B | $23.94B |
| DCF | $596.7M | $649.4M | $692.6M | $723.4M | $739.8M | $740.3M | $724.6M | $693.3M | $648.2M | $591.9M | $5.919B | |
| Value | $12.72B | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth 29%
Earnings Stability 93%
Competitiveness and MOAT
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
| Years | 12-2014 | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 9.5% | 9.2% | 8.6% | 5% | 13% | 11% | 12% | 13% | 8.7% | 10% |
| ROA | 15% | 14% | 14% | 14% | 15% | 13% | 14% | 15% | 14% | 14% |
| ROE | 15% | 14% | 13% | 7.5% | 19% | 16% | 16% | 19% | 14% | 14% |
What is the average Net Margin?
The average Net Margin over the past 5 years is +10.54%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is +0.53%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +14.37%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is +0.09%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is +15.43%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is +0.96%.
Safety & Stabiliy
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
| Years | 12-2014 | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | 0.00 | 0.55 | 0.18 | 0.15 | 0.10 | 0.13 | 0.05 | 0.10 | 0.08 | 0.05 |
| Debt Equity | 0.00 | 0.06 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 |
| MIN | ||||||||||
| Graham Stability | - | - | 100% | 86% | 100% | 100% | 100% | 100% | 100% | 86% |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is 0.05.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is -0.01.
What is the Graham’s Stability?
Graham’s Stability measure stands at 0.86.
Growth
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
| Years | 12-2015 | 12-2017 | 12-2019 | 12-2021 | Trend |
|---|---|---|---|---|---|
| Revenue | 27% | 27% | 28% | 28% | 0.22% |
| Net Income | 26% | 42% | 17% | -13% | 0.46% |
| Stockholders Equity | 25% | 25% | 23% | 20% | -0.6% |
| FCF | 29% | 18% | 27% | -17% | -6.4% |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is +27.17%.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is +0.22%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is +41.95%.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is +0.46%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is +25.23%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is -0.6%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is +18.23%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is -6.36%.