Valuation Service Corporation International

Stocks

Market Closed - NYSE 16:00:02 2026-10-14 EDT			5-day change	1st Jan Change
79.44 ^USD	+2.07%		+3.36%	+1.89%

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	10,827	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	-0.94%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	15,835	15,766	15,620
Change	-	-4.03%	-1.22%	10.66%	-2.07%	0.06%	-0.43%	-0.93%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19x	17.4x	15.9x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	6.91x	6.41x	5.74x
PEG	-	-0.8x	-	-	2.68x	1.9x	1.87x	1.67x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.42x	2.34x	2.25x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.55x	3.41x	3.24x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.6x	11x	10.5x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.5x	14.7x	13.9x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	22.6x	24.8x	23.2x
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.42%	4.04%	4.3%
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.402	1.482	1.54
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.77%	1.87%	1.94%
EPS ²	4.72	3.53	3.53	3.53	3.8	4.183	4.573	5.008
Distribution rate	18.6%	28.9%	31.7%	34%	34.2%	33.5%	32.4%	30.8%
Net sales ¹	4,143	4,109	4,100	4,186	4,309	4,466	4,626	4,821
EBITDA ¹	1,440	1,272	1,246	1,280	1,314	1,366	1,431	1,487
EBIT ¹	1,162	984.7	934.4	951.6	973.9	1,021	1,071	1,120
Net income ¹	802.9	565.3	537.3	518.6	542.6	576.3	613.1	653
Net Debt ¹	3,698	4,150	4,491	4,617	4,896	5,008	4,939	4,793
Reference price ²	70.99	69.14	68.45	79.82	77.97	79.44	79.44	79.44
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SERVICE CORPORATION INTERNATIONAL	18.61x	3.5x	11.43x	1.8%	10.61B
H&R BLOCK, INC.	7.53x	1.59x	5.85x	4.23%	5.4B
FRONTDOOR, INC.	19.15x	2.76x	10.25x	-	5.36B
VALVOLINE INC.	30.05x	2.63x	9.84x	-.--%	3.85B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	14.91x	1.47x	8.8x	-.--%	3.32B
BOYD GROUP SERVICES INC.	83.64x	1.04x	7.8x	0.56%	2.23B
DRIVEN BRANDS HOLDINGS INC.	12.42x	1.93x	8.94x	-	1.92B
VESTIS CORPORATION	90.09x	1.15x	9.8x	-	1.89B
Average	34.55x	2.01x	9.09x	1.32%	4.32B
Weighted average by Cap.	25.63x	2.42x	9.48x	1.7%