# EPAM Systems (EPAM) Forecast Calculator

Interactive five-year financial forecast and DCF for EPAM Systems. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/epam-systems/forecast
- Industry: Technology
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 2293798000 | 188145000 | 348167000 | 261057000 |
| 2022 | 2659478000 | 475614000 | 442198000 | 327160000 |
| 2023 | 3758144000 | 460826000 | 625711000 | 481652000 |
| 2024 | 4824698000 | 382475000 | 665238000 | 419416000 |
| 2025 | 4690540000 | 534219000 | 593039000 | 417083000 |

## Frequently asked questions

### 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.