Company Valuation: Abbott Laboratories

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 241,365 191,427 191,088 196,184 217,859 166,169 - -
Change - -20.69% -0.18% 2.67% 11.05% -23.73% - -
Enterprise Value (EV) 1 249,166 198,318 198,871 202,693 222,266 177,858 175,026 171,127
Change - -20.41% 0.28% 1.92% 9.66% -19.98% -1.59% -2.23%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 23.6x 20.1x 17.5x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 3.36x 3.22x 3x
PEG - -36.9x -2x 0x -0.7x 2.72x 1.2x 1.2x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.31x 3.04x 2.83x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 3.54x 3.2x 2.92x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 13.3x 12x 10.7x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 15.2x 13.4x 11.9x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 20.5x 18.6x 16.5x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 4.87% 5.39% 6.07%
Dividend per Share 2 1.82 1.92 2.08 2.24 2.4 2.547 2.715 2.866
Rate of return 1.29% 1.75% 1.89% 1.98% 1.92% 2.67% 2.85% 3%
EPS 2 3.94 3.91 3.26 7.64 3.72 4.043 4.736 5.437
Distribution rate 46.2% 49.1% 63.8% 29.3% 64.5% 63% 57.3% 52.7%
Net sales 1 43,075 43,653 40,109 41,950 44,328 50,257 54,749 58,634
EBITDA 1 12,815 12,485 10,188 10,635 11,735 13,388 14,551 15,928
EBIT 1 11,324 11,231 8,911 9,295 10,301 11,665 13,038 14,362
Net income 1 7,071 6,933 5,723 13,402 6,524 7,018 8,389 9,226
Net Debt 1 7,801 6,891 7,783 6,509 4,407 11,689 8,857 4,959
Reference price 2 140.74 109.79 110.07 113.11 125.29 95.40 95.40 95.40
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.6x3.54x13.29x2.67% 166B
18.86x3.29x11.59x3.56% 106B
16.3x0.18x11.67x0.8% 57.69B
32.78x7.96x20.82x1.23% 53.78B
39.39x3.1x10.64x2.44% 43.56B
41.35x1.48x13.02x0.19% 36.52B
29.11x5.18x16.53x-.--% 27.49B
43.44x7.53x27.19x0.24% 25.84B
24x3.51x12.61x1.21% 21.27B
19.96x2.75x10.72x1.58% 20.65B
Average 28.88x 3.85x 14.81x 1.39% 55.95B
Weighted average by Cap. 26.28x 3.64x 13.98x 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