PBI

Pitney Bowes Inc. (PBI)

Last Price$10.81.6%
Market Cap$1,909.4M
LTM NOPAT
($27.4M)
NOPAT margin
(1.0%)
5Y avg: 0.9%
EPV as % of EV
(127.8%)
Market-Implied Value of Growth, MIVoG as % of EV
227.8%
Discount rate
0.7%
Stock quality
6/10
Good

PBI Earnings Power Value Model

(USD M)Mar'20Jun'20Sep'20Dec'20Mar'21Jun'21Sep'21Dec'21Mar'22Jun'22Sep'22Dec'22Mar'23Jun'23Sep'23Dec'23Mar'24Jun'24Sep'24Dec'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 EV475.9%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%

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

PBI NOPAT

Crunching data... Almost there!

PBI Earnings Power Value and Enterprise Value

Crunching data... Almost there!

PBI vs Peer Set: Earnings Power Value comparison

Crunching data... Almost there!

Explore more intrinsic value tools hub for PBI

FAQ

What is Pitney Bowes Inc. Earnings Power Value?

As of Dec 31, 2024, Pitney Bowes Inc.'s Earnings Power Value is approximately ($3,802.2M).

What is Pitney Bowes Inc. EV (Enterprise Value)?

As of Dec 31, 2024, Pitney Bowes Inc.'s Enterprise Value (EV) estimates at $2,974.0M.

What is Pitney Bowes Inc. NOPAT?

As of Dec 31, 2024, Pitney Bowes Inc.'s Net operating profit after tax (NOPAT) is approximately ($27.4M).