All companies
EPAM Systems logo
TechnologyEPAM

EPAM Systems (EPAM) Financial Forecast Calculator

Interactive 5-year forecast and DCF for EPAM Systems. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from EPAM Systems’s most recent SEC filings.

Revenue FY30
$11.47B
from $4.69B
FCF FY30
$784.8M
Margin 6.8%
Enterprise value
$10.19B
2.2× LTM revenue
Equity value
$12.20B
Net debt -$2.01B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
19.6%
-10.0%baseline 19.6%40.0%
Gross margin
33.3%
5.0%baseline 33.3%90.0%
Capex % of revenue
2.4%
0.0%baseline 2.4%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the EPAM Systems forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What services does EPAM Systems provide?+

EPAM Systems is a global provider of digital platform engineering and software development services. The company helps clients navigate complex digital and AI transformations across various industry verticals, including Financial Services, Travel & Consumer, and Life Sciences & Healthcare.

How does EPAM Systems generate its revenue?+

EPAM Systems generates revenue primarily through time-and-materials contracts for its digital engineering and software development services. Growth is driven by factors such as enterprise AI foundational readiness, cloud migration, and vendor consolidation, with Q4 typically being the strongest quarter.

What are the key growth assumptions in EPAM Systems' financial model?+

The financial model for EPAM Systems assumes a revenue growth rate of approximately 19.58%. This growth is expected to rebound to around 15% consolidated growth in FY2025 after slower periods, primarily fueled by enterprise AI foundational readiness and cloud migration initiatives.

What is EPAM Systems' capital expenditure strategy?+

EPAM Systems operates an asset-light business model, with capital expenditure typically representing 1.5% to 2.5% of revenue. This capex is heavily weighted towards growth, focusing on fitting out new delivery centers in emerging geographies like India, Latin America, and Central Asia.

What is the purpose of the EPAM Systems financial model?+

The financial model provides a comprehensive five-year operating forecast and discounted cash flow valuation for EPAM Systems. Its primary purpose is to assist equity research analysts in determining the intrinsic value of the company and assessing its margin resilience amid geopolitical shifts and AI-driven demand.

Can I download an Excel financial model for EPAM Systems?+

Yes, an Excel financial model for EPAM Systems is available for download. This model provides a forecast horizon from FY2026 to FY2030 and includes key assumptions for revenue growth, COGS, SGA, and tax rates to support detailed analysis.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview