Company Valuation: Chemed Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,109 7,590 8,776 7,909 6,037 6,991 - -
Change - -6.4% 15.62% -9.88% -23.67% 15.81% - -
Enterprise Value (EV) 8,109 7,590 8,776 7,909 6,037 6,991 6,991 6,991
Change - -6.4% 15.62% -9.88% -23.67% 15.81% 0% 0%
P/E 31.4x 30.5x 32.6x 26.6x 23.3x 23.2x 21.6x -
PBR - - - - - - - -
PEG - -39.53x 4.5x 2.4x -2.99x 0.9x 2.89x -
Capitalization / Revenue 3.79x 3.56x 3.88x 3.25x 2.39x 2.57x 2.43x 2.29x
EV / Revenue 0x 0x 0x 0x 0x 2.57x 2.43x 2.29x
EV / EBITDA 0x 0x 0x 0x 0x 13.5x 12.7x 12.2x
EV / EBIT 0x 0x 0x 0x 0x 16x 14.9x 13.7x
EV / FCF - - - - 0x 22.4x 19.6x -
FCF Yield - - - - 5.39% 4.46% 5.11% -
Dividend per Share 2 1.4 1.48 1.56 1.8 2.2 2.46 2.583 -
Rate of return 0.26% 0.29% 0.27% 0.34% 0.51% 0.46% 0.48% -
EPS 2 16.85 16.72 17.93 19.89 18.34 23.12 24.84 -
Distribution rate 8.31% 8.85% 8.7% 9.05% 12% 10.6% 10.4% -
Net sales 1 2,139 2,135 2,264 2,431 2,530 2,721 2,883 3,052
EBITDA 1 461.4 452.3 451.9 503 458.7 517.7 549.9 572.3
EBIT 1 404.9 412.1 393.8 397.2 392.7 436.6 470.7 509.5
Net income 1 268.6 249.6 272.5 302 265.2 308.1 333 -
Net Debt - - - - - - - -
Reference price 2 529.04 510.43 584.75 529.80 427.86 537.14 537.14 537.14
Nbr of stocks (in thousands) 15,328 14,870 15,008 14,928 14,109 13,015 - -
Announcement Date 2/24/22 2/23/23 2/27/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.77x - - 0.45% 7.15B
14.11x0.42x8.83x2.78% 122B
13.97x1.77x8.86x0.76% 89.64B
14.03x1.56x9.39x2.41% 30.52B
23.39x2.6x13.2x1.39% 26.23B
32.06x5.77x23.71x2.17% 21.68B
7.89x1.42x6.46x-.--% 20.93B
15.67x1.44x7.38x5% 14.64B
14.6x1.03x5.77x3.37% 12.95B
12.61x1.59x7.72x0.91% 11.71B
Average 17.21x 1.96x 10.15x 1.92% 35.78B
Weighted average by Cap. 15.70x 1.52x 9.78x 1.94%

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. CHE Stock
  4. Valuation Chemed Corporation