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 40,874 - -
Change - -11.68% 27.09% -4.28% -14.05% -14.69% - -
Enterprise Value (EV) 1 59,454 51,693 64,352 63,178 56,916 50,391 48,502 47,268
Change - -13.05% 24.49% -1.82% -9.91% -11.46% -3.75% -2.55%
P/E 45.5x 10.2x 42.3x 36.2x 31.3x 16.4x 22.5x 20.5x
PBR 4.53x 2.88x 3.33x 2.95x 2.42x 2.2x 2.04x 1.99x
PEG - 0x -0.6x 3.2x -29.94x 0.2x -0.8x 2.14x
Capitalization / Revenue 8.98x 8.53x 9.43x 7.92x 6.06x 4.77x 4.5x 4.23x
EV / Revenue 10.3x 9.62x 10.4x 8.98x 7.2x 5.88x 5.34x 4.89x
EV / EBITDA 27x 23.8x 25.6x 22.3x 18.1x 15x 13.5x 12.5x
EV / EBIT 37.8x 34x 36.6x 31.6x 25.5x 20.8x 18.3x 16.4x
EV / FCF 30x 74.4x 32.7x 27.7x 23.1x 18.9x 17x 15.6x
FCF Yield 3.33% 1.34% 3.06% 3.61% 4.33% 5.29% 5.89% 6.41%
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% 0.87% 0.94% 1.04%
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 2 491.86 432.09 545.17 519.85 445.13 413.28 413.28 413.28
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.($)
16.45x5.88x15.03x0.87% 40.87B
15.1x4.08x8.54x-.--% 109B
19.61x12.49x14.88x-.--% 103B
30.14x6.44x15.62x-.--% 53.79B
45.73x4.21x12.69x-.--% 47.11B
17.09x6.53x13.34x-.--% 16.45B
26.28x2.48x14.28x-.--% 14.85B
77.47x4.71x19.25x-.--% 10.26B
26.97x - - 3.61% 10.76B
19.47x4.11x8.87x-.--% 7.57B
Average 29.43x 5.66x 13.61x 0.45% 41.35B
Weighted average by Cap. 24.22x 6.80x 12.94x 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.