Valuation Service Corporation International

Stocks

Market Closed - NYSE 16:00:02 2026-09-23 EDT			5-day change	1st Jan Change
77.85 ^USD	-0.33%		-4.13%	-0.15%

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	10,646	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	-2.6%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	15,654	15,600	15,366
Change	-	-4.03%	-1.22%	10.66%	-2.07%	-1.09%	-0.34%	-1.5%
P/E	15x	19.6x	19.4x	22.6x	20.5x	18.6x	16.9x	15.3x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	6.77x	6.3x	5.32x
PEG	-	-0.8x	-	-	2.68x	1.8x	1.72x	1.5x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.38x	2.3x	2.2x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.51x	3.37x	3.17x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.5x	10.9x	10.3x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.3x	14.5x	13.6x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	22.4x	24.8x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.47%	4.03%	-
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%	1.8%	1.91%	2%
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	77.85	77.85	77.85
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	18.67x	3.51x	11.46x	1.8%	10.65B
FRONTDOOR, INC.	18.99x	2.71x	10.06x	-	5.32B
VESTIS CORPORATION	90.85x	1.16x	9.85x	-	1.91B
KEEPER TECHNICAL LABORATORY CO., LTD.	10.62x	3.3x	10.98x	2.8%	619M
LITALICO INC.	18.37x	-	-	0.8%	409M
IBJ, INC.	13.57x	-	-	2.08%	220M
WW INTERNATIONAL, INC.	-4.7x	0.72x	4.23x	-.--%	164M
IKK HOLDINGS INC.	24.04x	-	-	3.1%	144M
Average	23.80x	2.28x	9.31x	1.76%	2.43B
Weighted average by Cap.	25.37x	3.01x	10.82x	1.81%