Valuation Service Corporation International

Stocks

Real-time Estimate Cboe BZX 14:15:01 2026-09-03 EDT			5-day change	1st Jan Change
82.71 ^USD	+2.00%		-1.28%	+5.68%

08-05	Service Corp. International Keeps Quarterly Dividend at $0.36 a Share, Payable Sept. 30 to Holders of Record Sept. 15	MT
08-05	Service Corporation International Declares Quarterly Cash Dividend, Payable on September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,707	10,634	10,113	11,544	10,930	11,052	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	1.12%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	16,060	16,006	15,772
Change	-	-4.03%	-1.22%	10.66%	-2.07%	1.48%	-0.33%	-1.47%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19.4x	17.7x	16x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	7.05x	6.56x	5.55x
PEG	-	-0.8x	-	-	2.68x	1.9x	1.81x	1.5x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.47x	2.39x	2.28x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.6x	3.46x	3.25x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.8x	11.2x	10.5x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.7x	14.9x	14x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	22.9x	25.5x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.36%	3.92%	-
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.402	1.49	1.56
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.73%	1.84%	1.92%
EPS ²	4.72	3.53	3.53	3.53	3.8	4.183	4.593	5.076
Distribution rate	18.6%	28.9%	31.7%	34%	34.2%	33.5%	32.4%	30.7%
Net sales ¹	4,143	4,109	4,100	4,186	4,309	4,466	4,627	4,849
EBITDA ¹	1,440	1,272	1,246	1,280	1,314	1,366	1,433	1,497
EBIT ¹	1,162	984.7	934.4	951.6	973.9	1,021	1,074	1,129
Net income ¹	802.9	565.3	537.3	518.6	542.6	576.3	615.2	663
Net Debt ¹	3,698	4,150	4,491	4,617	4,896	5,008	4,955	4,720
Reference price ²	70.99	69.14	68.45	79.82	77.97	81.09	81.09	81.09
Nbr of stocks (in thousands)	164,912	153,806	147,745	144,629	140,181	136,292	-	-
Announcement Date	2/14/22	2/14/23	2/12/24	2/12/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SERVICE CORPORATION INTERNATIONAL	19.39x	3.6x	11.76x	1.73%	11.05B
FRONTDOOR, INC.	19.94x	2.83x	10.51x	-	5.58B
VESTIS CORPORATION	76.62x	1.05x	8.89x	-	1.61B
KEEPER TECHNICAL LABORATORY CO., LTD.	9.92x	3.05x	10.14x	3%	574M
LITALICO INC.	17.23x	-	-	0.83%	387M
IBJ, INC.	13.54x	-	-	2.09%	218M
WW INTERNATIONAL, INC.	-4.89x	0.7x	4.15x	-.--%	171M
Average	21.68x	2.24x	9.09x	1.53%	2.8B
Weighted average by Cap.	23.65x	3.11x	11.03x	1.74%