Company Valuation: Roper Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 51,884 45,824 58,236 55,743 47,913 40,280 - -
Change - -11.68% 27.09% -4.28% -14.05% -15.93% - -
Enterprise Value (EV) 1 59,454 51,693 64,352 63,178 56,916 49,798 47,909 46,674
Change - -13.05% 24.49% -1.82% -9.91% -12.51% -3.79% -2.58%
P/E 45.5x 10.2x 42.3x 36.2x 31.3x 16.2x 22.1x 20.2x
PBR 4.53x 2.88x 3.33x 2.95x 2.42x 2.17x 2.01x 1.96x
PEG - 0x -0.6x 3.2x -29.94x 0.2x -0.8x 2.1x
Capitalization / Revenue 8.98x 8.53x 9.43x 7.92x 6.06x 4.7x 4.43x 4.16x
EV / Revenue 10.3x 9.62x 10.4x 8.98x 7.2x 5.81x 5.27x 4.82x
EV / EBITDA 27x 23.8x 25.6x 22.3x 18.1x 14.9x 13.4x 12.3x
EV / EBIT 37.8x 34x 36.6x 31.6x 25.5x 20.5x 18.1x 16.2x
EV / FCF 30x 74.4x 32.7x 27.7x 23.1x 18.7x 16.8x 15.4x
FCF Yield 3.33% 1.34% 3.06% 3.61% 4.33% 5.35% 5.96% 6.49%
Dividend per Share 2 2.308 2.54 2.798 3.075 3.39 3.59 3.884 4.305
Rate of return 0.47% 0.59% 0.51% 0.59% 0.76% 0.88% 0.95% 1.06%
EPS 2 10.82 42.55 12.89 14.35 14.2 25.13 18.39 20.16
Distribution rate 21.3% 5.97% 21.7% 21.4% 23.9% 14.3% 21.1% 21.4%
Net sales 1 5,779 5,372 6,178 7,039 7,902 8,567 9,088 9,674
EBITDA 1 2,206 2,170 2,511 2,832 3,143 3,352 3,586 3,790
EBIT 1 1,572 1,520 1,756 1,997 2,235 2,423 2,649 2,882
Net income 1 1,153 4,545 1,384 1,549 1,536 2,528 1,846 2,000
Net Debt 1 7,570 5,869 6,116 7,435 9,004 9,518 7,629 6,394
Reference price 2 491.86 432.09 545.17 519.85 445.13 407.28 407.28 407.28
Nbr of stocks (in thousands) 105,485 106,052 106,822 107,229 107,637 98,901 - -
Announcement Date 2/2/22 1/27/23 1/31/24 1/30/25 1/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.21x5.81x14.86x0.88% 40.28B
14.71x3.97x8.3x-.--% 106B
20.42x13.03x15.52x-.--% 107B
34.1x4.27x12.75x-.--% 47.19B
25.56x5.25x12.69x-.--% 45.54B
15.84x6.11x12.48x-.--% 15.3B
24.69x2.26x13.05x-.--% 13.95B
27.61x - - 3.52% 11.13B
74.28x4.51x18.46x-.--% 9.76B
19.74x4.11x8.88x-.--% 7.57B
Average 27.31x 5.48x 13.00x 0.44% 40.39B
Weighted average by Cap. 22.14x 6.86x 12.58x 0.18%

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. ROP Stock
  4. Valuation Roper Technologies, Inc.