|
Market Closed -
Other stock markets
|
Pre-market 09:23:19 am | |||
| 72.57 USD | -2.70% |
|
72.57 | 0.00% |
| 12/06 | Service Corporation International Boosts Share Repurchase Authorization | MT |
| 11/06 | Service Corporation International announces an Increase in Equity Buyback. | CI |
Company Valuation: Service Corporation International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,707 | 10,634 | 10,113 | 11,544 | 10,930 | 10,290 | - | - |
| Change | - | -9.17% | -4.9% | 14.15% | -5.32% | -5.86% | - | - |
| Enterprise Value (EV) 1 | 15,405 | 14,784 | 14,604 | 16,161 | 15,826 | 15,159 | 15,086 | 14,875 |
| Change | - | -4.03% | -1.22% | 10.66% | -2.07% | -4.21% | -0.48% | -1.4% |
| P/E | 15x | 19.6x | 19.4x | 22.6x | 20.5x | 17.6x | 15.9x | 14.3x |
| PBR | 6.06x | 6.36x | 6.5x | 6.9x | 6.79x | 6.15x | 5.7x | 4.73x |
| PEG | - | -0.8x | - | - | 2.68x | 2.05x | 1.5x | 1.3x |
| Capitalization / Revenue | 2.83x | 2.59x | 2.47x | 2.76x | 2.54x | 2.33x | 2.25x | 2.16x |
| EV / Revenue | 3.72x | 3.6x | 3.56x | 3.86x | 3.67x | 3.43x | 3.29x | 3.12x |
| EV / EBITDA | 10.7x | 11.6x | 11.7x | 12.6x | 12x | 11.2x | 10.6x | 10.2x |
| EV / EBIT | 13.3x | 15x | 15.6x | 17x | 16.3x | 15x | 14.1x | 13.6x |
| EV / FCF | 25x | 32.4x | 28.8x | 29.1x | 28.6x | 21.2x | 23.3x | - |
| FCF Yield | 4% | 3.08% | 3.47% | 3.44% | 3.5% | 4.71% | 4.29% | - |
| Dividend per Share 2 | 0.88 | 1.02 | 1.12 | 1.2 | 1.3 | 1.358 | 1.416 | 1.344 |
| Rate of return | 1.24% | 1.48% | 1.64% | 1.5% | 1.67% | 1.87% | 1.95% | 1.85% |
| EPS 2 | 4.72 | 3.53 | 3.53 | 3.53 | 3.8 | 4.126 | 4.55 | 5.066 |
| Distribution rate | 18.6% | 28.9% | 31.7% | 34% | 34.2% | 32.9% | 31.1% | 26.5% |
| Net sales 1 | 4,143 | 4,109 | 4,100 | 4,186 | 4,309 | 4,423 | 4,582 | 4,774 |
| EBITDA 1 | 1,440 | 1,272 | 1,246 | 1,280 | 1,314 | 1,355 | 1,425 | 1,460 |
| EBIT 1 | 1,162 | 984.7 | 934.4 | 951.6 | 973.9 | 1,013 | 1,069 | 1,097 |
| Net income 1 | 802.9 | 565.3 | 537.3 | 518.6 | 542.6 | 571.1 | 615.5 | 670.6 |
| Net Debt 1 | 3,698 | 4,150 | 4,491 | 4,617 | 4,896 | 4,869 | 4,796 | 4,585 |
| Reference price 2 | 70.99 | 69.14 | 68.45 | 79.82 | 77.97 | 72.57 | 72.57 | 72.57 |
| Nbr of stocks (in thousands) | 164,912 | 153,806 | 147,745 | 144,629 | 140,181 | 137,971 | - | - |
| Announcement Date | 14/2/22 | 14/2/23 | 12/2/24 | 12/2/25 | 11/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.08x | 3.43x | 11.19x | 1.82% | 10.29B | |
| 18.04x | 2.54x | 9.68x | - | 4.93B | |
| 171.78x | 1.07x | 9.24x | - | 1.74B | |
| 8.3x | 2.5x | 8.35x | 3.56% | 478M | |
| 21.85x | - | - | 0.69% | 344M | |
| -3.98x | 0.73x | 4.3x | -.--% | 190M | |
| 7.98x | - | - | 1.69% | 182M | |
| Average | 34.58x | 2.05x | 8.55x | 1.55% | 2.59B | |
| Weighted average by Cap. | 32.28x | 2.89x | 10.42x | 1.83% |
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
- Stock Market
- Stocks
- SCI Stock
- Valuation Service Corporation International
Select your edition
All financial news and data tailored to specific country editions
