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 18,819 - -
Change - -16.9% 13.83% 0.56% -32.61% 7.32% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 21,432 20,834 20,003
Change - -17.12% 9.33% 4.64% -29.57% 5.24% -2.79% -3.99%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 31x 27.9x 25.4x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 3.02x 2.83x 2.62x
PEG - 1.1x 1.9x -11.04x -1.1x 1.2x 2.5x 2.56x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 4.34x 4.18x 4.02x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.94x 4.63x 4.27x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 16.3x 15.1x 13.7x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 25.3x 22.3x 20.1x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 22.2x 20.8x 18.3x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 4.5% 4.81% 5.45%
Dividend per Share 2 0.28 0.28 0.29 0.32 - 0.3077 0.3268 0.3319
Rate of return 0.37% 0.44% 0.39% 0.43% - 0.5% 0.53% 0.54%
EPS 2 1.63 2.1 2.43 2.36 1.59 1.99 2.213 2.433
Distribution rate 17.2% 13.3% 11.9% 13.6% - 15.5% 14.8% 13.6%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,338 4,500 4,681
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,318 1,382 1,457
EBIT 1 812.8 987.4 1,134 1,207 720.2 848.2 933.1 995.5
Net income 1 573.9 755.2 865.8 832.9 532.7 620.3 682.9 748.8
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,613 2,015 1,184
Reference price 2 76.29 64.25 73.63 75.00 55.21 61.73 61.73 61.73
Nbr of stocks (in thousands) 358,578 353,808 351,434 346,949 317,612 304,861 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
35.31x6.06x22.54x0.77% 121B
42.73x7.34x27.49x1.43% 42.47B
32.49x4.19x15.45x0.11% 30.65B
24.73x3.62x15.58x0.95% 30.21B
19.92x1.64x12.14x2.43% 28.31B
27.34x4.48x16.04x1.46% 26.98B
24.59x2.95x12.85x1.53% 26.63B
25.99x3.35x15.97x1.76% 23.6B
Average 29.14x 4.20x 17.26x 1.3% 41.25B
Weighted average by Cap. 31.53x 4.88x 19.21x 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. F03 Stock
  5. Valuation Fortive Corporation