Company Valuation: Fortive Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 27,356 22,732 25,876 26,021 17,535 17,357 - -
Change - -16.9% 13.83% 0.56% -32.61% -1.02% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 20,044 19,469 18,763
Change - -17.12% 9.33% 4.64% -29.57% -1.58% -2.86% -3.63%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 28.6x 25.7x 23.4x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 2.78x 2.63x 2.48x
PEG - 1.1x 1.9x -11.04x -1.1x 1.1x 2.3x 2.3x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 3.97x 3.82x 3.68x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.59x 4.29x 3.98x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 15.3x 14.1x 12.9x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 23.9x 21x 18.8x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 20.2x 19.2x 17.1x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 4.96% 5.21% 5.85%
Dividend per Share 2 0.28 0.28 0.29 0.32 0.28 0.26 0.274 0.294
Rate of return 0.37% 0.44% 0.39% 0.43% 0.51% 0.45% 0.48% 0.51%
EPS 2 1.63 2.1 2.43 2.36 1.59 2.013 2.234 2.461
Distribution rate 17.2% 13.3% 11.9% 13.6% 17.6% 12.9% 12.3% 11.9%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,368 4,539 4,713
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,309 1,386 1,457
EBIT 1 812.8 987.4 1,134 1,207 720.2 840.2 927.5 996.7
Net income 1 573.9 755.2 865.8 832.9 532.7 615.6 678.1 746.5
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,687 2,113 1,406
Reference price 2 76.29 64.25 73.63 75.00 55.21 57.47 57.47 57.47
Nbr of stocks (in thousands) 358,578 353,808 351,434 346,949 317,612 302,017 - -
Announcement Date 2/3/22 2/1/23 1/31/24 2/7/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.16x5.43x19.69x0.83% 123B
34.94x5.49x20.8x1.54% 97.45B
45.06x9.14x26.74x-.--% 65.48B
27.58x3.15x18.22x0.75% 60.3B
40.2x6.25x27.6x1.93% 58.24B
27.51x5.07x17.77x2.19% 35.94B
20.6x1.76x12.69x2.28% 29.97B
30.09x4.01x15.13x0.11% 29.52B
21.04x3.65x11.66x1.45% 29.28B
Average 30.91x 4.88x 18.92x 1.23% 58.76B
Weighted average by Cap. 32.70x 5.32x 20.25x 1.14%

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. FTV Stock
  4. 1FTV Stock
  5. Valuation Fortive Corporation