Valuation Service Corporation International

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-06-12 EDT			5-day change	1st Jan Change
76.92 ^USD	+4.34%		+10.39%	-1.35%

06-11	Service Corporation International Boosts Share Repurchase Authorization	MT
05-13	Service Corporation International Presents at Bank of America Global Healthcare Conference 2026, May-13-2026 11:20 AM

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	10,613	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	-2.9%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	15,482	15,409	15,198
Change	-	-4.03%	-1.22%	10.66%	-2.07%	-2.17%	-0.47%	-1.37%
P/E Ratio	15x	19.6x	19.4x	22.6x	20.5x	18.6x	16.9x	15.2x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	6.51x	6.05x	5.01x
PEG	-	-0.8x	-	-	2.68x	2.17x	1.6x	1.3x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.4x	2.32x	2.22x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.5x	3.36x	3.18x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.4x	10.8x	10.4x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.3x	14.4x	13.9x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	21.7x	23.8x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.61%	4.2%	-
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.358	1.416	1.344
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.77%	1.84%	1.75%
EPS ²	4.72	3.53	3.53	3.53	3.8	4.126	4.55	5.066
Distribution rate	18.6%	28.9%	31.7%	34%	34.2%	32.9%	31.1%	26.5%
Net sales ¹	4,143	4,109	4,100	4,186	4,309	4,423	4,582	4,774
EBITDA ¹	1,440	1,272	1,246	1,280	1,314	1,355	1,425	1,460
EBIT ¹	1,162	984.7	934.4	951.6	973.9	1,013	1,069	1,097
Net income ¹	802.9	565.3	537.3	518.6	542.6	571.1	615.5	670.6
Net Debt ¹	3,698	4,150	4,491	4,617	4,896	4,869	4,796	4,585
Reference price ²	70.99	69.14	68.45	79.82	77.97	76.92	76.92	76.92
Nbr of stocks (in thousands)	164,912	153,806	147,745	144,629	140,181	137,971	-	-
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	18.64x	3.5x	11.43x	1.77%	10.61B
FRONTDOOR, INC.	17.7x	2.5x	9.52x	-	4.83B
VESTIS CORPORATION	172.04x	1.07x	9.25x	-	1.74B
DUSKIN CO., LTD.	22.27x	0.92x	10.92x	2.69%	1.26B
KEEPER TECHNICAL LABORATORY CO., LTD.	8.05x	2.41x	8.05x	3.67%	464M
LITALICO INC.	21.74x	-	-	0.7%	342M
WW INTERNATIONAL, INC.	-3.9x	0.73x	4.26x	-.--%	185M
IBJ, INC.	8.25x	-	-	1.64%	188M
Average	33.10x	1.85x	8.90x	1.74%	2.45B
Weighted average by Cap.	31.75x	2.80x	10.56x	1.87%