Skip to content
StockMarketAgent
Direct answer
IBM trades against a final fair-value range of $239.16-$326.13, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $239, high $326, with mid-point at $283.
Stock analysis

IBM fair value $239–$326

By StockMarketAgent.AI team· supervised by
Проанализировано: 2026-05-08Следующее обновление: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
Цена
$229.76
▲ +52.74 (+22.95%)
Справедливая стоимость
$283
$239–$326
Рекомендация
Покупать
confidence 88/100
Потенциал роста
+22.9%
upside to fair value
Запас прочности
$240.13
MoS level · 15%
Капитализация
$215.9B
P/E fwd 17.1
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • Composite fair value $283 with high case $326.
  • Implied upside of 22.9% to fair value.
  • Moat 6.5/10 · confidence 88/100 · Mature dividend.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$283
Margin of safety
+18.7%
Confidence
88/100
Moat
6.5/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$229.76Price
Low $239.16
Mid $282.5
High $326.13

IBM trades against a final fair-value range of $239.16-$326.13, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs for legacy
    High switching costs for legacy enterprise infrastructure
  • Mission-critical hybrid cloud deployments via
    Mission-critical hybrid cloud deployments via Red Hat
  • Cycle upside
    Enterprise AI integration accelerates hybrid cloud deployments, structurally lifting software margin profiles industry-wide.

§2 Медвежий сценарий

A prolonged slowdown in enterprise IT spending heavily impacts the consulting segment, while legacy infrastructure declines offset software gains, pressuring free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. and the dividend payout.

Как может разрушиться эта теза

Hyperscaler Compression

20%· Medium

Cloud providers aggressively price hybrid solutions, eroding IBM's software operating margin expansion.

FV impact
-15%
Trigger
12-24 months

Consulting Collapse

25%· Medium

Enterprise IT spending freezes, cratering consulting segment bookings and creating cash flow gaps.

FV impact
-10%
Trigger
6-12 months

Gen AI Disruption

15%· Low

Watsonx fails to gain enterprise traction against Microsoft and AWS, rendering IBM a legacy vendor.

FV impact
-20%
Trigger
24-36 months
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
Consulting book-to-bill ratio falls consistently below 1.0x.MonitorDeterioration versus the report thesis
Red Hat revenue growth decelerates to single digits.MonitorDeterioration versus the report thesis
Software segment operating margins contract sequentially.MonitorDeterioration versus the report thesis
Annual free cash flow dips below the $10B threshold.MonitorDeterioration versus the report thesis
Total debt reduction stalls, limiting dividend coverage.MonitorDeterioration versus the report thesis

§3 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3T−4CAGR
Период2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Выручка$57.35B$60.53B$61.86B$62.75B$67.54B+4.2%
Валовая прибыль$31.49B$32.69B$34.30B$35.55B$39.30B+5.7%
Операционная прибыль$6.87B$8.17B$9.38B$10.07B$12.49B+16.1%
Чистая прибыль$5.74B$1.64B$7.50B$6.02B$10.59B+16.5%
EPS (разводнённая)$1.80$8.14$6.43$11.17+57.8%
EBITDA$12.41B$7.17B$14.69B$12.18B$17.28B+8.6%
R&D$6.49B$6.57B$6.78B$7.48B$8.32B+6.4%
SG&A$18.75B$18.61B$19.00B$17.91B$18.14B-0.8%

Баллы качества

F-балл Пиотроски
7 / 9
Сводный балл качества 0–9
Z-балл Альтмана
3.38
Риск банкротства (>3 безопасно)
M-балл Бениша
-2.8
Риск манипуляций с прибылью
OCF / Чистая прибыль
1.25×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Pass
Фильтр с учётом сектора
ROIC
6.9%
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Денежный поток

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Распределение капитала

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
REVERSE DCF FAQ

IBM reverse dcf questions

  1. Reverse DCF for IBM (IBM) backs out the revenue or earnings growth rate the current share price implies, holding terminal value, margin, and discount-rate assumptions constant.
FAQ

IBM — frequently asked questions

  1. Based on our latest analysis, IBM looks meaningfully undervalued. The current price is $230 versus a composite fair-value midpoint of $283 (range $239–$326), which implies roughly 22.9% upside to the midpoint.
Related coverage

Names readers of IBM also follow

Same archetype: mature-dividend