Company Valuation: Veralto Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 20,261 25,188 24,775 22,571 - -
Change - 24.32% -1.64% -8.9% - -
Enterprise Value (EV) 1 22,128 26,686 25,417 23,233 22,583 22,123
Change - 20.6% -4.76% -8.59% -2.8% -2.04%
P/E 24.2x 30.5x 26.5x 22.9x 20.3x 18.2x
PBR 14.7x 12.3x 7.98x 6.29x 5.18x 4.34x
PEG - -17.28x 2.1x 3.36x 1.6x 1.6x
Capitalization / Revenue 4.04x 4.85x 4.5x 3.84x 3.65x 3.45x
EV / Revenue 4.41x 5.14x 4.62x 3.95x 3.65x 3.38x
EV / EBITDA 18.3x 20.7x 18.4x 15.6x 14x 12.5x
EV / EBIT 18.9x 21.3x 19x 16.2x 14.4x 12.9x
EV / FCF 24.3x 32.5x 25.1x 22.1x 19.3x 17x
FCF Yield 4.11% 3.07% 3.99% 4.52% 5.19% 5.87%
Dividend per Share 2 - 0.36 0.46 0.5122 0.5543 0.6361
Rate of return - 0.35% 0.46% 0.56% 0.6% 0.69%
EPS 2 3.4 3.34 3.76 4.016 4.531 5.041
Distribution rate - 10.8% 12.2% 12.8% 12.2% 12.6%
Net sales 1 5,021 5,193 5,503 5,876 6,183 6,550
EBITDA 1 1,209 1,291 1,379 1,486 1,614 1,775
EBIT 1 1,170 1,251 1,337 1,435 1,564 1,718
Net income 1 839 833 940 996.7 1,110 1,234
Net Debt 1 1,867 1,498 642 662.1 12.55 -447.4
Reference price 2 82.26 101.85 99.78 91.90 91.90 91.90
Nbr of stocks (in thousands) 246,308 247,308 248,297 245,599 - -
Announcement Date 2/6/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.01x4.42x14.32x1.58% 95.06B
30.77x4.77x14.85x1.12% 68.73B
35.16x2.88x14.11x-.--% 16.05B
19.95x - - 0.74% 8.09B
16.49x0.88x5.55x4.23% 7.16B
22.55x2.36x11.13x1.51% 6.07B
30.48x - - - 3.95B
13.45x - - - 2.98B
23.25x4.11x11.4x1.42% 2.38B
Average 24.57x 3.24x 11.89x 1.52% 23.38B
Weighted average by Cap. 28.83x 4.22x 14.03x 1.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. VLTO Stock
  4. RZ2 Stock
  5. Valuation Veralto Corporation