Company Valuation: Fortive Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 27,356 22,732 25,876 26,021 17,535 17,955 - -
Change - -16.9% 13.83% 0.56% -32.61% 2.39% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 20,627 20,101 19,461
Change - -17.12% 9.33% 4.64% -29.57% 1.28% -2.55% -3.18%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 29.4x 26.6x 24.4x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 2.87x 2.72x 2.57x
PEG - 1.1x 1.9x -11.04x -1.1x 1.1x 2.5x 2.72x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 4.11x 3.96x 3.81x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.72x 4.43x 4.13x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 15.7x 14.5x 13.3x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 22.4x 19.6x 17.4x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 20.6x 19.8x 17.7x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 4.86% 5.06% 5.66%
Dividend per Share 2 0.28 0.28 0.29 0.32 0.28 0.226 0.2688 0.2825
Rate of return 0.37% 0.44% 0.39% 0.43% 0.51% 0.38% 0.45% 0.48%
EPS 2 1.63 2.1 2.43 2.36 1.59 2.022 2.237 2.438
Distribution rate 17.2% 13.3% 11.9% 13.6% 17.6% 11.2% 12% 11.6%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,367 4,538 4,708
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,313 1,389 1,460
EBIT 1 812.8 987.4 1,134 1,207 720.2 922 1,025 1,121
Net income 1 573.9 755.2 865.8 832.9 532.7 617.9 677.4 738.9
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,672 2,146 1,506
Reference price 2 76.29 64.25 73.63 75.00 55.21 59.45 59.45 59.45
Nbr of stocks (in thousands) 358,578 353,808 351,434 346,949 317,612 302,017 - -
Announcement Date 3/2/22 1/2/23 31/1/24 7/2/25 4/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.4x4.72x15.71x0.38% 17.95B
38.28x6.54x24.28x0.7% 131B
28.59x5.31x18.44x2.11% 36.74B
31.87x4.23x15.99x0.11% 31.34B
23.59x3.93x12.45x1.43% 29.62B
118.75x42.67x97.61x0.31% 29.32B
22.43x3.25x14.01x1.04% 27.35B
24.89x3.03x13.06x1.52% 26.6B
25.63x3.23x15.75x1.76% 23.87B
Average 38.16x 8.55x 25.26x 1.04% 39.35B
Weighted average by Cap. 38.61x 8.15x 25.38x 0.97%

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. FTV Stock
  4. Valuation Fortive Corporation