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 23,116 - -
Change - 24.32% -1.64% -6.69% - -
Enterprise Value (EV) 1 22,128 26,686 25,417 23,934 23,267 23,755
Change - 20.6% -4.76% -5.83% -2.79% 2.1%
P/E 24.2x 30.5x 26.5x 23.3x 20.6x 18.6x
PBR 14.7x 12.3x 7.98x 6.77x 5.3x 4.45x
PEG - -17.28x 2.1x 2.78x 1.6x 1.7x
Capitalization / Revenue 4.04x 4.85x 4.5x 3.92x 3.72x 3.51x
EV / Revenue 4.41x 5.14x 4.62x 4.05x 3.74x 3.61x
EV / EBITDA 18.3x 20.7x 18.4x 15.9x 14.3x 13.3x
EV / EBIT 18.9x 21.3x 19x 16.5x 14.8x 13.8x
EV / FCF 24.3x 32.5x 25.1x 22x 19.5x 18.1x
FCF Yield 4.11% 3.07% 3.99% 4.55% 5.13% 5.53%
Dividend per Share 2 - 0.36 0.46 0.5077 0.5456 0.5879
Rate of return - 0.35% 0.46% 0.54% 0.58% 0.62%
EPS 2 3.4 3.34 3.76 4.076 4.597 5.103
Distribution rate - 10.8% 12.2% 12.5% 11.9% 11.5%
Net sales 1 5,021 5,193 5,503 5,903 6,214 6,579
EBITDA 1 1,209 1,291 1,379 1,506 1,627 1,782
EBIT 1 1,170 1,251 1,337 1,451 1,572 1,718
Net income 1 839 833 940 1,005 1,116 1,232
Net Debt 1 1,867 1,498 642 817.6 150.9 638.5
Reference price 2 82.26 101.85 99.78 94.82 94.82 94.82
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.($)
28.22x4.29x13.8x1.67% 90.51B
28.88x4.53x14.08x1.2% 64.49B
31.75x2.84x13.3x-.--% 16.42B
20.85x - - 0.68% 8.66B
14.35x0.76x4.88x4.73% 6.12B
21.13x2.3x10.7x1.57% 6.05B
32x - - - 4.26B
14.94x - - - 3.32B
21.9x3.87x10.74x1.51% 2.32B
Average 23.78x 3.10x 11.25x 1.62% 22.46B
Weighted average by Cap. 27.56x 4.06x 13.42x 1.42%

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