EPAM Systems, Inc. (EPAM) Analyst Estimates Quarterly - Discounting Cash Flows
EPAM
EPAM Systems, Inc.
EPAM (NYSE)
Period Ending: 2028
12-31
2028
09-30
2028
06-30
2028
03-31
2027
12-31
2027
09-30
2027
06-30
2027
03-31
2026
12-31
2026
09-30
2026
06-30
2026
03-31
2025
12-31
2025
09-30
2025
06-30
2025
03-31
2024
12-31
2024
09-30
2024
06-30
2024
03-31
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
Number of Analysts
1234
11 10 14 11 12 12 12 15 13 11 5 10 6 4 4 8 6 5 5 7 10 10 10 10 6 6 6 6 15 12 7 10 17 12 20 8 15 12 12 16 9 10 7 18 9 17 15 15 10 13 17 9 8 13 11 8
Estimated Revenue
Low
1234
1,377 1,362 1,325 1,211 1,203 1,140 1,129 1,159 1,110 1,128 1,143 1,188 1,211 1,178 1,126 1,040 1,068 950.2 847 753.1 693 632 587.8 637.9 608.9 571.1 541.6 511.1 391.2 336.1 349.5 332 306.8 279 282.7 266.9 257.3 235.5 230.3 230.8 194.9 183.4 174.2 141.7 159.1 138.8 126.6 111.9 120.8 109.5 106.5 96.52 100.4 83.3 69.57 70.64
Average
1234
1,391 1,376 1,334 1,282 1,213 1,152 1,140 1,161 1,138 1,145 1,161 1,206 1,229 1,196 1,143 1,055 1,085 964.6 859.9 764.6 703.5 641.6 596.7 647.5 618.1 579.7 549.8 518.9 489 420.2 436.8 415 383.5 348.8 353.3 333.7 321.7 294.4 287.8 288.5 243.6 229.3 217.8 177.1 198.9 173.5 158.2 139.9 151 136.9 133.2 120.6 125.5 104.1 86.97 88.29
High
1234
1,405 1,386 1,342 1,353 1,233 1,163 1,151 1,169 1,157 1,155 1,175 1,221 1,245 1,211 1,157 1,069 1,099 976.9 870.8 774.3 712.5 649.7 604.3 655.8 626 587.1 556.9 525.5 586.8 504.2 524.2 498 460.2 418.6 424 400.4 386 353.2 345.4 346.2 292.3 275.2 261.3 212.5 238.7 208.2 189.9 167.9 181.2 164.3 159.8 144.8 150.6 125 104.4 106
Estimated EBITDA
Low
1234
200.3 198 192.7 176.1 175 165.8 164.1 175.3 160.2 150.6 34.05 138.6 145.6 136.9 30.96 166.9 132.4 124.5 107.3 109.5 103.7 95.85 68.75 100.3 86.98 80.64 72.97 64.57 68.85 53.36 51.8 43.87 45.85 42.4 40.55 28.98 31.41 30.92 30.05 30.64 29.53 25.67 22.67 15.61 21.57 19.83 17.09 17.27 20.7 18.95 17.03 14.97 17.8 14.8 11.82 12.33
Average
1234
202.3 200 194 186.5 176.4 167.5 165.8 219.1 200.2 188.3 42.57 173.2 182 171.2 38.7 169.4 165.4 155.6 134.2 136.9 129.6 119.8 85.94 125.4 108.7 100.8 91.22 80.71 86.06 66.7 64.75 54.84 57.31 53 50.68 36.22 39.26 38.64 37.56 38.3 36.92 32.09 28.34 19.52 26.97 24.79 21.37 21.58 25.88 23.68 21.29 18.72 22.25 18.51 14.77 15.41
High
1234
204.3 201.5 195.1 196.8 179.4 169.1 167.4 262.9 240.2 225.9 51.08 207.8 218.4 205.4 46.44 171.6 198.5 186.7 161 164.3 155.5 143.8 103.1 150.5 130.5 121 109.5 96.86 103.3 80.04 77.7 65.81 68.77 63.61 60.82 43.46 47.11 46.37 45.07 45.96 44.3 38.51 34.01 23.42 32.36 29.75 25.64 25.9 31.05 28.42 25.55 22.46 26.7 22.21 17.73 18.49
Estimated EBIT
Low
1234
160.1 158.3 154.1 140.8 139.9 132.6 131.2 126.7 130.7 122.4 50.45 100.1 118.8 111.2 45.86 131.3 108 101.1 84.33 79.16 84.91 67.67 52.95 68.51 64.99 61.54 55.94 48.19 60.58 45.75 42.51 38.1 39.92 36.15 32.95 25.44 30.66 26.76 26.02 26.29 23.67 21.57 18.88 15.89 18.9 15.53 13.24 14.93 17.75 15.8 14.03 12.06 14.92 12.62 10.86 10.27
Average
1234
161.8 159.9 155.1 149.1 141.1 133.9 132.6 158.3 163.4 152.9 63.06 125.2 148.6 139 57.33 133.3 135 126.4 105.4 98.95 106.1 84.59 66.19 85.63 81.24 76.93 69.92 60.24 75.72 57.18 53.14 47.63 49.9 45.19 41.18 31.8 38.33 33.45 32.53 32.86 29.59 26.96 23.61 19.86 23.62 19.41 16.55 18.66 22.18 19.75 17.54 15.08 18.66 15.78 13.57 12.83
High
1234
163.3 161.1 156 157.4 143.4 135.2 133.8 190 196.1 183.5 75.67 150.2 178.3 166.8 68.79 135 162.1 151.7 126.5 118.7 127.4 101.5 79.43 102.8 97.49 92.32 83.9 72.28 90.87 68.62 63.77 57.15 59.88 54.23 49.42 38.16 46 40.14 39.03 39.43 35.51 32.35 28.33 23.83 28.35 23.29 19.86 22.39 26.62 23.7 21.04 18.09 22.39 18.94 16.29 15.4
Estimated Net Income
Low
1234
172 167 142.8 113 149.1 147.7 122.2 128.8 112.3 98.19 10.09 101.8 102.1 89.26 9.17 96.22 92.78 81.14 77.19 80.49 64.85 62.78 42.29 66.99 57.15 51.18 45.11 45.28 46.41 46.5 39.39 50.4 -35.52 31.3 30.26 19.42 20.31 20.66 19.82 20.71 20.6 17.76 15.38 10.25 14.5 13.54 10.62 11.86 14.35 12.84 11.29 9.85 12 10.61 8.59 9.01
Average
1234
174.8 167.5 144.6 125.7 152.4 149.4 125 161 140.3 122.7 12.61 127.3 127.6 111.6 11.47 98.13 116 101.4 96.49 100.6 81.06 78.48 52.86 83.73 71.44 63.98 56.39 56.6 58.01 58.12 49.24 63 -29.6 39.12 37.82 24.28 25.39 25.83 24.77 25.89 25.74 22.2 19.23 12.81 18.12 16.92 13.27 14.82 17.94 16.05 14.12 12.31 15 13.26 10.74 11.26
High
1234
177.5 168.6 147.2 137.9 154.1 152.2 126.1 193.2 168.4 147.3 15.13 152.7 153.1 133.9 13.76 99.76 139.2 121.7 115.8 120.7 97.28 94.18 63.43 100.5 85.73 76.78 67.67 67.92 69.62 69.74 59.09 75.6 -23.68 46.95 45.38 29.14 30.47 30.99 29.72 31.07 30.89 26.64 23.08 15.37 21.75 20.31 15.93 17.79 21.53 19.25 16.94 14.77 18 15.91 12.89 13.52
Estimated SGA Expenses
Low
1234
239.7 237 230.6 210.7 209.4 198.4 196.4 161.1 150.7 143.9 126.1 127.3 137 130.8 114.6 183.4 124.5 118.9 102.3 100.7 110.5 92.99 82.14 109.6 105.8 99.32 94.24 83.46 83.3 72.66 80.14 76.53 71.43 65.27 71.4 70.62 63.91 58.09 57.56 57.87 52.31 46.43 47.94 35.75 42.86 34.43 33.05 24.64 28.13 24.51 25.68 23.86 23.68 18.29 14.95 15.21
Average
1234
242.1 239.4 232.2 223.1 211.2 200.4 198.4 201.4 188.3 179.9 157.6 159.2 171.2 163.5 143.3 186.2 155.6 148.7 127.8 125.8 138.1 116.2 102.7 137 132.3 124.1 117.8 104.3 104.1 90.83 100.2 95.67 89.29 81.58 89.25 88.28 79.89 72.61 71.96 72.33 65.39 58.04 59.92 44.68 53.57 43.04 41.31 30.79 35.17 30.63 32.1 29.82 29.6 22.86 18.68 19.02
High
1234
244.5 241.1 233.5 235.5 214.7 202.4 200.3 241.6 226 215.8 189.2 191 205.5 196.2 172 188.6 186.8 178.4 153.4 151 165.7 139.5 123.2 164.5 158.7 149 141.4 125.2 125 109 120.2 114.8 107.1 97.9 107.1 105.9 95.87 87.14 86.35 86.8 78.47 69.64 71.9 53.62 64.28 51.65 49.58 36.95 42.2 36.76 38.52 35.79 35.52 27.43 22.42 22.82
Estimated EPS
Low
1234
3.11 3.02 2.58 2.04 2.69 2.67 2.21 2.28 2.34 2.53 2.29 2.31 2.63 2.48 1.68 1.72 2.46 2.18 1.9 1.65 1.68 1.44 1.18 1.38 1.41 1.31 1.2 1.15 0.95 0.74 0.78 0.71 0.74 0.62 0.66 0.61 0.65 0.59 0.58 0.62 0.54 0.53 0.51 0.38 0.48 0.38 0.34 0.28 0.35 0.33 0.32 0.26 0.3 0.26 0.2 0.22
Average
1234
3.16 3.03 2.61 2.27 2.75 2.7 2.26 2.31 2.51 2.56 2.34 2.35 2.68 2.53 1.71 1.76 2.51 2.22 1.94 1.69 1.71 1.47 1.2 1.4 1.44 1.34 1.23 1.17 1.19 0.93 0.97 0.89 0.93 0.78 0.82 0.76 0.81 0.74 0.73 0.78 0.68 0.66 0.64 0.47 0.6 0.48 0.43 0.35 0.44 0.41 0.4 0.33 0.37 0.33 0.25 0.27
High
1234
3.21 3.05 2.66 2.49 2.78 2.75 2.28 2.39 2.65 2.65 2.38 2.39 2.72 2.57 1.74 1.79 2.55 2.26 1.97 1.71 1.74 1.49 1.22 1.43 1.47 1.36 1.25 1.19 1.43 1.12 1.16 1.07 1.12 0.94 0.98 0.91 0.97 0.89 0.88 0.94 0.82 0.79 0.77 0.56 0.72 0.58 0.52 0.42 0.53 0.49 0.48 0.4 0.44 0.4 0.3 0.32
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program