Valuation Service Corporation International

Stocks

Market Closed - NYSE 04:00:02 03/10/2026 HKT			5-day change	1st Jan Change
77.14 ^USD	+0.84%		-0.90%	-1.06%

08-06	Service Corp. International Keeps Quarterly Dividend at $0.36 a Share, Payable Sept. 30 to Holders of Record Sept. 15	MT
08-06	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	10,514	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	-3.81%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	15,521	15,468	15,233
Change	-	-4.03%	-1.22%	10.66%	-2.07%	-1.93%	-0.34%	-1.52%
P/E	15x	19.6x	19.4x	22.6x	20.5x	18.4x	16.8x	15.2x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	6.71x	6.24x	5.28x
PEG	-	-0.8x	-	-	2.68x	1.8x	1.71x	1.4x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.35x	2.27x	2.17x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.48x	3.34x	3.14x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.4x	10.8x	10.2x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.2x	14.4x	13.5x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	22.2x	24.6x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.51%	4.06%	-
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.402	1.49	1.56
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.82%	1.93%	2.02%
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%	33.5%	32.4%	30.7%
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	77.14	77.14	77.14
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	18.44x	3.48x	11.36x	1.82%	10.51B
FRONTDOOR, INC.	19x	2.71x	10.07x	-	5.32B
H&R BLOCK, INC.	7.16x	1.52x	5.62x	4.45%	5.14B
VALVOLINE INC.	30.46x	2.66x	9.93x	-.--%	3.9B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	14.05x	1.41x	8.43x	-.--%	3.13B
BOYD GROUP SERVICES INC.	82.13x	1x	7.5x	0.57%	2.19B
DRIVEN BRANDS HOLDINGS INC.	12.46x	1.93x	8.95x	-	1.93B
VESTIS CORPORATION	88.33x	1.14x	9.68x	-	1.85B
Average	34.00x	1.98x	8.94x	1.37%	4.25B
Weighted average by Cap.	25.38x	2.40x	9.38x	1.74%