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 23,036 - -
Change - 24.32% -1.64% -7.02% - -
Enterprise Value (EV) 1 22,128 26,686 25,417 23,880 23,698 24,410
Change - 20.6% -4.76% -6.05% -0.76% 3%
P/E 24.2x 30.5x 26.5x 23x 20.5x 18.6x
PBR 14.7x 12.3x 7.98x 6.79x 5.4x 4.42x
PEG - -17.28x 2.1x 2.53x 1.6x 1.9x
Capitalization / Revenue 4.04x 4.85x 4.5x 3.9x 3.7x 3.49x
EV / Revenue 4.41x 5.14x 4.62x 4.04x 3.8x 3.7x
EV / EBITDA 18.3x 20.7x 18.4x 15.8x 14.6x 13.8x
EV / EBIT 18.9x 21.3x 19x 16.5x 15.2x 14.3x
EV / FCF 24.3x 32.5x 25.1x 22.2x 19.9x 18.5x
FCF Yield 4.11% 3.07% 3.99% 4.51% 5.03% 5.39%
Dividend per Share 2 - 0.36 0.46 0.522 0.5467 0.585
Rate of return - 0.35% 0.46% 0.55% 0.58% 0.62%
EPS 2 3.4 3.34 3.76 4.102 4.612 5.073
Distribution rate - 10.8% 12.2% 12.7% 11.9% 11.5%
Net sales 1 5,021 5,193 5,503 5,911 6,233 6,601
EBITDA 1 1,209 1,291 1,379 1,510 1,625 1,772
EBIT 1 1,170 1,251 1,337 1,452 1,564 1,702
Net income 1 839 833 940 1,002 1,111 1,231
Net Debt 1 1,867 1,498 642 844.3 661.8 1,374
Reference price 2 82.26 101.85 99.78 94.49 94.49 94.49
Nbr of stocks (in thousands) 246,308 247,308 248,297 243,793 - -
Announcement Date 2/6/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.36x4.06x13.06x1.77% 84.38B
30.09x4.66x14.51x1.17% 66.78B
23.04x4.04x15.81x0.55% 23.04B
32.24x2.87x13.46x-.--% 16.67B
21.99x - - 0.64% 9.14B
13.48x0.73x4.69x5.04% 5.73B
17.16x1.95x8.72x1.81% 5.23B
30.59x - - - 4.1B
15.11x - - - 3.29B
Average 23.34x 3.05x 11.71x 1.57% 24.26B
Weighted average by Cap. 26.77x 4.01x 13.54x 1.35%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!