|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75.34 USD | -0.57% |
|
+2.87% | -3.48% |
| 06-12 | Service Corporation International Boosts Share Repurchase Authorization | MT |
| 06-11 | 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 | 10,455 | - | - |
| Change | - | -9.17% | -4.9% | 14.15% | -5.32% | -4.34% | - | - |
| Enterprise Value (EV) 1 | 15,405 | 14,784 | 14,604 | 16,161 | 15,826 | 15,325 | 15,252 | 15,041 |
| Change | - | -4.03% | -1.22% | 10.66% | -2.07% | -3.17% | -0.48% | -1.38% |
| P/E | 15x | 19.6x | 19.4x | 22.6x | 20.5x | 18.4x | 16.7x | 15x |
| PBR | 6.06x | 6.36x | 6.5x | 6.9x | 6.79x | 6.42x | 5.96x | 4.94x |
| PEG | - | -0.8x | - | - | 2.68x | 2.15x | 1.6x | 1.3x |
| Capitalization / Revenue | 2.83x | 2.59x | 2.47x | 2.76x | 2.54x | 2.36x | 2.28x | 2.19x |
| EV / Revenue | 3.72x | 3.6x | 3.56x | 3.86x | 3.67x | 3.46x | 3.33x | 3.15x |
| EV / EBITDA | 10.7x | 11.6x | 11.7x | 12.6x | 12x | 11.3x | 10.7x | 10.3x |
| EV / EBIT | 13.3x | 15x | 15.6x | 17x | 16.3x | 15.1x | 14.3x | 13.7x |
| EV / FCF | 25x | 32.4x | 28.8x | 29.1x | 28.6x | 21.5x | 23.6x | - |
| FCF Yield | 4% | 3.08% | 3.47% | 3.44% | 3.5% | 4.66% | 4.24% | - |
| 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% | 1.79% | 1.87% | 1.77% |
| 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 | 75.78 | 75.78 | 75.78 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.37x | 3.46x | 11.31x | 1.79% | 10.46B | |
| 19.22x | 2.69x | 10.24x | - | 5.25B | |
| 188.08x | 1.13x | 9.78x | - | 1.9B | |
| 8.11x | 2.4x | 7.99x | 3.67% | 460M | |
| 15.57x | - | - | 0.89% | 319M | |
| 7.91x | - | - | 1.7% | 179M | |
| -3.36x | 0.68x | 4.02x | -.--% | 160M | |
| Average | 36.27x | 2.07x | 8.67x | 1.61% | 2.68B | |
| Weighted average by Cap. | 35.28x | 2.95x | 10.70x | 1.82% |
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
