Valuation Service Corporation International

Stocks

Market Closed - NYSE Other stock markets 06:00:02 12/08/26 am AEST			5-day change	1st Jan Change
83.35 ^USD	-0.06%		-2.63%	+6.90%

06/08	Service Corp. International Keeps Quarterly Dividend at $0.36 a Share, Payable Sept. 30 to Holders of Record Sept. 15	MT
06/08	Service Corporation International Declares Quarterly Cash Dividend, Payable on September 30, 2026	CI

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	11,360	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	3.93%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	16,368	16,314	16,080
Change	-	-4.03%	-1.22%	10.66%	-2.07%	3.42%	-0.33%	-1.44%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19.9x	18.1x	16.4x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	7.25x	6.74x	5.7x
PEG	-	-0.8x	-	-	2.68x	2x	1.85x	1.6x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.54x	2.46x	2.34x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.66x	3.53x	3.32x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	12x	11.4x	10.7x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	16x	15.2x	14.2x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	23.4x	26x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.28%	3.85%	-
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.398	1.483	1.52
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.68%	1.78%	1.82%
EPS ²	4.72	3.53	3.53	3.53	3.8	4.183	4.593	5.076
Distribution rate	18.6%	28.9%	31.7%	34%	34.2%	33.4%	32.3%	29.9%
Net sales ¹	4,143	4,109	4,100	4,186	4,309	4,466	4,627	4,849
EBITDA ¹	1,440	1,272	1,246	1,280	1,314	1,366	1,433	1,497
EBIT ¹	1,162	984.7	934.4	951.6	973.9	1,021	1,074	1,129
Net income ¹	802.9	565.3	537.3	518.6	542.6	576.3	615.2	663
Net Debt ¹	3,698	4,150	4,491	4,617	4,896	5,008	4,955	4,720
Reference price ²	70.99	69.14	68.45	79.82	77.97	83.35	83.35	83.35
Nbr of stocks (in thousands)	164,912	153,806	147,745	144,629	140,181	136,292	-	-
Announcement Date	14/2/22	14/2/23	12/2/24	12/2/25	11/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SERVICE CORPORATION INTERNATIONAL	19.93x	3.66x	11.98x	1.68%	11.36B
FRONTDOOR, INC.	20.56x	2.88x	10.71x	-	5.76B
VESTIS CORPORATION	69.4x	1.14x	9.8x	-	1.83B
KEEPER TECHNICAL LABORATORY CO., LTD.	8.75x	2.63x	8.74x	3.4%	504M
LITALICO INC.	17.36x	-	-	0.83%	388M
IBJ, INC.	8.66x	-	-	1.56%	199M
WW INTERNATIONAL, INC.	-4.29x	0.67x	3.95x	-.--%	150M
Average	20.05x	2.20x	9.04x	1.49%	2.88B
Weighted average by Cap.	23.98x	3.15x	11.26x	1.7%