(USD M) | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 | Dec'24 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 3,278.5 (6.6%) | 3,255.2 (7.2%) | 3,357.0 (3.2%) | 3,554.1 6.1% | 3,673.0 12.0% | 3,734.7 14.7% | 3,718.3 10.8% | 3,673.6 3.4% | 3,685.3 0.3% | 3,657.6 (2.1%) | 3,613.1 (2.8%) | 3,538.0 (3.7%) | 3,445.6 (6.5%) | 3,350.6 (8.4%) | 3,303.5 (8.6%) | 3,266.3 (7.7%) | 3,262.3 (5.3%) | 3,279.0 (2.1%) | 2,994.7 (9.3%) | 2,639.3 (19.2%) |
LTM NOPAT % growth | 178.4 N/A | 158.9 (10.9%) | 158.6 (0.2%) | 151.5 (4.5%) | (58.2) N/A | 299.0 N/A | 444.5 48.7% | (67.2) N/A | 99.3 N/A | 58.3 (41.3%) | 10.7 (81.6%) | (14.1) N/A | 10.7 N/A | (1.0) N/A | (15.0) 1,454.9% | (229.5) 1,430.3% | (227.0) (1.1%) | (175.4) (22.8%) | (70.7) (59.7%) | (27.4) (61.2%) |
Discount rate | 1.6% | 1.8% | 1.8% | 2.8% | 3.5% | 3.5% | 3.3% | 2.9% | 3.3% | 2.6% | 0.3% | 2.7% | 2.8% | 2.6% | 2.8% | 2.9% | 3.1% | 2.6% | 4.4% | 0.7% |
Earnings Power Value (EPV) | 10,930.3 | 9,018.0 | 8,745.7 | 5,427.3 | (1,649.4) | 8,608.6 | 13,595.7 | (2,297.5) | 3,040.5 | 2,231.1 | 3,147.7 | (532.4) | 385.2 | (36.5) | (542.9) | (7,826.0) | (7,265.0) | (6,705.5) | (1,609.9) | (3,802.2) |
Enterprise Value (EV) | 2,296.8 | 2,585.4 | 2,882.4 | 3,102.6 | 3,256.7 | 3,535.5 | 3,179.0 | 2,711.0 | 2,748.0 | 2,529.4 | 2,317.1 | 2,602.7 | 2,556.3 | 2,627.9 | 2,429.0 | 2,751.2 | 2,680.8 | 2,827.5 | 3,166.9 | 2,974.0 |
Market-Implied Value of Growth (MIVoG) | (8,633.5) | (6,432.6) | (5,863.3) | (2,324.7) | 4,906.1 | (5,073.1) | (10,416.7) | 5,008.5 | (292.5) | 298.3 | (830.6) | 3,135.0 | 2,171.1 | 2,664.4 | 2,971.8 | 10,577.2 | 9,945.8 | 9,532.9 | 4,776.8 | 6,776.3 |
EPV as % of EV | 475.9% | 348.8% | 303.4% | 174.9% | (50.6%) | 243.5% | 427.7% | (84.7%) | 110.6% | 88.2% | 135.8% | (20.5%) | 15.1% | (1.4%) | (22.3%) | (284.5%) | (271.0%) | (237.2%) | (50.8%) | (127.8%) |
MIVoG as % of EV | (375.9%) | (248.8%) | (203.4%) | (74.9%) | 150.6% | (143.5%) | (327.7%) | 184.7% | (10.6%) | 11.8% | (35.8%) | 120.5% | 84.9% | 101.4% | 122.3% | 384.5% | 371.0% | 337.2% | 150.8% | 227.8% |
As of Dec 31, 2024, Pitney Bowes Inc.'s Earnings Power Value is approximately ($3,802.2M).
As of Dec 31, 2024, Pitney Bowes Inc.'s Enterprise Value (EV) estimates at $2,974.0M.
As of Dec 31, 2024, Pitney Bowes Inc.'s Net operating profit after tax (NOPAT) is approximately ($27.4M).