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 22,600 - -
Change - 24.32% -1.64% -8.78% - -
Enterprise Value (EV) 1 22,128 26,686 25,417 23,262 22,613 22,153
Change - 20.6% -4.76% -8.48% -2.79% -2.03%
P/E 24.2x 30.5x 26.5x 22.9x 20.3x 18.3x
PBR 14.7x 12.3x 7.98x 6.3x 5.18x 4.35x
PEG - -17.28x 2.1x 3.36x 1.6x 1.6x
Capitalization / Revenue 4.04x 4.85x 4.5x 3.85x 3.66x 3.45x
EV / Revenue 4.41x 5.14x 4.62x 3.96x 3.66x 3.38x
EV / EBITDA 18.3x 20.7x 18.4x 15.7x 14x 12.5x
EV / EBIT 18.9x 21.3x 19x 16.2x 14.5x 12.9x
EV / FCF 24.3x 32.5x 25.1x 22.2x 19.3x 17.1x
FCF Yield 4.11% 3.07% 3.99% 4.51% 5.18% 5.86%
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 5,875 6,181 6,547
EBITDA 1 1,209 1,291 1,379 1,486 1,613 1,774
EBIT 1 1,170 1,251 1,337 1,435 1,563 1,718
Net income 1 839 833 940 994.7 1,110 1,237
Net Debt 1 1,867 1,498 642 662.1 12.55 -447.4
Reference price 2 82.26 101.85 99.78 92.02 92.02 92.02
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.($)
29.26x4.45x14.42x1.57% 95.88B
29.89x4.66x14.49x1.16% 66.74B
34.54x2.86x14.01x-.--% 16.05B
20.29x - - 0.73% 8.23B
14.75x0.82x5.14x4.73% 6.4B
22.27x2.33x11.01x1.53% 5.94B
25.33x - - - 3.36B
13.55x - - - 3.01B
22.68x4.01x11.12x1.46% 2.3B
Average 23.62x 3.19x 11.70x 1.6% 23.1B
Weighted average by Cap. 28.50x 4.20x 13.96x 1.37%

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. 0ADD Stock
  5. Valuation Veralto Corporation