|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 441.80 USD | -1.83% |
|
-6.20% | +13.55% |
| 08-06 | JPMorgan Adjusts Price Target on Rockwell Automation to $426 From $417 | MT |
| 08-05 | HSBC Adjusts Price Target on Rockwell Automation to $515 From $490 | MT |
Company Valuation: Rockwell Automation, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,116 | 24,831 | 32,835 | 30,461 | 39,299 | 49,061 | - | - |
| Change | - | -27.22% | 32.23% | -7.23% | 29.01% | 24.84% | - | - |
| Enterprise Value (EV) 1 | 37,428 | 28,177 | 34,729 | 33,630 | 42,055 | 51,924 | 51,536 | 51,020 |
| Change | - | -24.72% | 23.26% | -3.17% | 25.05% | 23.47% | -0.75% | -1% |
| P/E | 25.4x | 27x | 23.9x | 32.4x | 45.6x | 34.4x | 30.7x | 27.5x |
| PBR | 14.4x | 8.32x | 9.28x | 8.79x | 10.8x | 13x | 11.7x | 10.4x |
| PEG | - | -0.9x | 0.5x | -1.1x | -6.19x | 0.5x | 2.5x | 2.4x |
| Capitalization / Revenue | 4.88x | 3.2x | 3.62x | 3.69x | 4.71x | 5.43x | 5.14x | 4.84x |
| EV / Revenue | 5.35x | 3.63x | 3.83x | 4.07x | 5.04x | 5.75x | 5.4x | 5.03x |
| EV / EBITDA | 26.6x | 17.9x | 17.7x | 19x | 23.5x | 23.5x | 21.3x | 19.4x |
| EV / EBIT | 30.8x | 21.1x | 20.2x | 23.2x | 28.8x | 27.1x | 24.1x | 21.9x |
| EV / FCF | 32.8x | 41.3x | 28.6x | 52.6x | 31x | 34x | 32.4x | 28.1x |
| FCF Yield | 3.05% | 2.42% | 3.5% | 1.9% | 3.23% | 2.94% | 3.09% | 3.55% |
| Dividend per Share 2 | 4.28 | 4.48 | 4.72 | 5 | 5.24 | 5.541 | 6.082 | 6.25 |
| Rate of return | 1.46% | 2.08% | 1.65% | 1.86% | 1.5% | 1.25% | 1.38% | 1.41% |
| EPS 2 | 11.58 | 7.97 | 11.95 | 8.28 | 7.67 | 12.82 | 14.38 | 16.05 |
| Distribution rate | 37% | 56.2% | 39.5% | 60.4% | 68.3% | 43.2% | 42.3% | 38.9% |
| Net sales 1 | 6,997 | 7,760 | 9,058 | 8,264 | 8,342 | 9,037 | 9,541 | 10,145 |
| EBITDA 1 | 1,405 | 1,573 | 1,966 | 1,766 | 1,787 | 2,207 | 2,419 | 2,634 |
| EBIT 1 | 1,216 | 1,334 | 1,716 | 1,448 | 1,462 | 1,918 | 2,134 | 2,333 |
| Net income 1 | 1,358 | 932.2 | 1,387 | 952.5 | 869 | 1,431 | 1,579 | 1,765 |
| Net Debt 1 | 3,312 | 3,346 | 1,894 | 3,168 | 2,756 | 2,863 | 2,475 | 1,959 |
| Reference price 2 | 294.04 | 215.11 | 285.87 | 268.46 | 349.53 | 441.80 | 441.80 | 441.80 |
| Nbr of stocks (in thousands) | 116,026 | 115,435 | 114,860 | 113,467 | 112,434 | 111,049 | - | - |
| Announcement Date | 11/2/21 | 11/2/22 | 11/2/23 | 11/7/24 | 11/6/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.45x | 5.75x | 23.53x | 1.25% | 49.06B | |
| 18.72x | 2.47x | 11.1x | 2.74% | 269B | |
| 25.71x | 2.97x | 16.23x | 2.06% | 242B | |
| 31.74x | 4.06x | 18.76x | 1.54% | 195B | |
| 40.42x | 5.86x | 25.03x | 0.95% | 174B | |
| 40.84x | 5.48x | 24.6x | 1.04% | 135B | |
| 45.61x | 7.5x | 30.23x | 0.09% | 106B | |
| 92.04x | 11.81x | 65.43x | 0.34% | 98.73B | |
| 32.16x | 5.19x | 18.07x | 1.4% | 87.52B | |
| 34.14x | 7.11x | 22.25x | 0.54% | 57.63B | |
| Average | 39.58x | 5.82x | 25.52x | 1.2% | 141.38B | |
| Weighted average by Cap. | 35.64x | 4.98x | 22.58x | 1.49% |
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
- ROK Stock
- Valuation Rockwell Automation, Inc.
Select your edition
All financial news and data tailored to specific country editions
