Company Valuation: Abbott Laboratories

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 241,365 191,427 191,088 196,184 217,859 179,511 - -
Change - -20.69% -0.18% 2.67% 11.05% -17.6% - -
Enterprise Value (EV) 1 249,166 198,318 198,871 202,693 222,266 202,893 195,255 191,452
Change - -20.41% 0.28% 1.92% 9.66% -8.72% -3.76% -1.95%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 29.2x 22.7x 20.3x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 3.95x 3.53x 3.32x
PEG - -36.9x -2x 0x -0.7x -5.63x 0.8x 1.7x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.57x 3.29x 3.08x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 4.03x 3.57x 3.28x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 15.7x 13.5x 12.1x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 17.3x 15x 13.4x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 25.6x 20.9x 18.7x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 3.91% 4.79% 5.33%
Dividend per Share 2 1.82 1.92 2.08 2.24 2.4 2.587 2.721 2.858
Rate of return 1.29% 1.75% 1.89% 1.98% 1.92% 2.51% 2.64% 2.77%
EPS 2 3.94 3.91 3.26 7.64 3.72 3.527 4.536 5.066
Distribution rate 46.2% 49.1% 63.8% 29.3% 64.5% 73.3% 60% 56.4%
Net sales 1 43,075 43,653 40,109 41,950 44,328 50,286 54,629 58,377
EBITDA 1 12,815 12,485 10,188 10,635 11,735 12,939 14,441 15,804
EBIT 1 11,324 11,231 8,911 9,295 10,301 11,715 13,022 14,321
Net income 1 7,071 6,933 5,723 13,402 6,524 6,320 7,944 8,824
Net Debt 1 7,801 6,891 7,783 6,509 4,407 23,381 15,744 11,941
Reference price 2 140.74 109.79 110.07 113.11 125.29 103.06 103.06 103.06
Nbr of stocks (in thousands) 1,714,968 1,743,574 1,736,059 1,734,455 1,738,834 1,741,813 - -
Announcement Date 26/1/22 25/1/23 24/1/24 22/1/25 22/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.22x4.03x15.68x2.51% 180B
18.88x3.31x11.63x3.57% 107B
17.24x0.19x12.17x0.77% 60.29B
30.98x7.52x19.65x1.29% 50.19B
38.96x3.1x10.58x2.46% 43.08B
37.15x1.36x11.97x0.26% 32.77B
29.08x5.2x16.59x-.--% 27.61B
38.27x6.72x24.07x0.28% 23.1B
23.57x3.45x12.39x1.23% 20.86B
19.1x2.64x10.28x1.65% 19.5B
Average 28.25x 3.75x 14.50x 1.4% 56.34B
Weighted average by Cap. 27.15x 3.67x 14.37x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ABT Stock
  4. Valuation Abbott Laboratories