Valuation Service Corporation International

Stocks

Market Closed - NYSE 16:00:02 2026-11-04 EST			5-day change	1st Jan Change
77.21 ^USD	+2.77%		-6.22%	-0.97%

11-04	Service International Keeps Quarterly Dividend at $0.36 a Share, Payable Dec. 31 to Holders of Record as of Dec. 15	MT
10-30	UBS Adjusts Price Target on Service International to $95 From $105, Maintains Buy Rating	MT

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	10,493	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	-3.99%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	15,507	15,500	15,411
Change	-	-4.03%	-1.22%	10.66%	-2.07%	-2.02%	-0.04%	-0.57%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19x	17.7x	16.2x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	6.64x	6.3x	5.82x
PEG	-	-0.8x	-	-	2.68x	2.75x	2.5x	1.65x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.35x	2.27x	2.18x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.48x	3.36x	3.2x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.6x	10.9x	10.6x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.6x	15x	14.3x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	20.4x	24.3x	23.7x
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.9%	4.11%	4.22%
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.402	1.482	1.515
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.82%	1.92%	1.96%
EPS ²	4.72	3.53	3.53	3.53	3.8	4.063	4.35	4.778
Distribution rate	18.6%	28.9%	31.7%	34%	34.2%	34.5%	34.1%	31.7%
Net sales ¹	4,143	4,109	4,100	4,186	4,309	4,459	4,615	4,821
EBITDA ¹	1,440	1,272	1,246	1,280	1,314	1,341	1,424	1,452
EBIT ¹	1,162	984.7	934.4	951.6	973.9	994.7	1,032	1,080
Net income ¹	802.9	565.3	537.3	518.6	542.6	560.2	582.7	618.2
Net Debt ¹	3,698	4,150	4,491	4,617	4,896	5,013	5,007	4,918
Reference price ²	70.99	69.14	68.45	79.82	77.97	77.21	77.21	77.21
Nbr of stocks (in thousands)	164,912	153,806	147,745	144,629	140,181	135,907	-	-
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	18.49x	3.41x	11.36x	1.87%	10.21B
H&R BLOCK, INC.	9.15x	1.87x	6.88x	3.49%	6.55B
FRONTDOOR, INC.	21.8x	3.09x	11.51x	-	6.1B
VALVOLINE INC.	33.34x	2.85x	10.65x	-.--%	4.3B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	-25.83x	1.28x	7.71x	-.--%	2.55B
BOYD GROUP SERVICES INC.	91.63x	1.1x	8.23x	0.51%	2.45B
DRIVEN BRANDS HOLDINGS INC.	12.33x	1.88x	8.7x	-	1.86B
VESTIS CORPORATION	91.85x	1.17x	9.91x	-	1.93B
KEEPER TECHNICAL LABORATORY CO., LTD.	15.79x	2.84x	8.51x	2.75%	626M
Average	29.84x	2.17x	9.27x	1.44%	4.07B
Weighted average by Cap.	24.43x	2.51x	9.77x	1.68%