
Epam Systems Inc
NYSE:EPAM

Intrinsic Value
The intrinsic value of one
EPAM
stock under the Base Case scenario is
288.94
USD.
Compared to the current market price of 175.3 USD,
Epam Systems Inc
is
Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Epam Systems Inc
Fundamental Analysis

EPAM's heavy reliance on engineering talent in Eastern Europe, especially in Ukraine and Belarus, presents considerable geopolitical risk that could disrupt operations and client engagements if regional tensions escalate further.
EPAM's deep expertise in software development and its track record of complex project execution position it as a go-to partner for enterprises seeking advanced engineering capabilities, supporting long-term client relationships and recurring revenue streams.

Revenue & Expenses Breakdown
Epam Systems Inc
Balance Sheet Decomposition
Epam Systems Inc
Current Assets | 2.4B |
Cash & Short-Term Investments | 1.3B |
Receivables | 1B |
Other Current Assets | 136.1m |
Non-Current Assets | 2.3B |
PP&E | 335.9m |
Intangibles | 1.6B |
Other Non-Current Assets | 370.3m |
Free Cash Flow Analysis
Epam Systems Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Epam Systems Inc
Revenue
|
4.7B
USD
|
Cost of Revenue
|
-3.3B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-905.9m
USD
|
Operating Income
|
544.6m
USD
|
Other Expenses
|
-90.1m
USD
|
Net Income
|
454.5m
USD
|
EPAM Profitability Score
Profitability Due Diligence
Epam Systems Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Epam Systems Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
EPAM Solvency Score
Solvency Due Diligence
Epam Systems Inc's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Score
Epam Systems Inc's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EPAM Price Targets Summary
Epam Systems Inc
According to Wall Street analysts, the average 1-year price target for
EPAM
is 261.93 USD
with a low forecast of 203.35 USD and a high forecast of 315 USD.
Dividends
Current shareholder yield for EPAM is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EPAM
stock under the Base Case scenario is
288.94
USD.
Compared to the current market price of 175.3 USD,
Epam Systems Inc
is
Undervalued by 39%.