Valuation Vestis Corporation

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-06 EDT			5-day change	1st Jan Change
13.59 ^USD	-4.83%		-8.36%	+103.75%

06-08	Vestis Appoints Steve Cochran as Chief Commercial, Supply Chain Officer	MT
06-08	Vestis Corporation Announces Appointment of Steve Cochran as Executive Vice President and Chief Commercial and Supply Chain Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,170	1,909	665.8	1,795	-	-
Change	-	-12.02%	-65.13%	169.65%	-	-
Enterprise Value (EV) ¹	3,767	3,187	1,977	2,897	2,921	3,032
Change	-	-15.38%	-37.98%	46.56%	0.83%	3.79%
P/E	-	90.8x	-16.3x	177x	36.7x	34.8x
PBR	-	2.11x	0.77x	2.04x	1.98x	1.85x
PEG	-	-	0x	-1x	0x	6.44x
Capitalization / Revenue	0.77x	0.68x	0.24x	0.67x	0.66x	0.65x
EV / Revenue	1.33x	1.14x	0.72x	1.09x	1.08x	1.09x
EV / EBITDA	9.33x	9.03x	7.11x	9.42x	8.63x	8.53x
EV / EBIT	12.8x	13.4x	12.2x	15.4x	14x	14x
EV / FCF	21x	8.11x	0.34x	26.7x	19.4x	17.4x
FCF Yield	4.75%	12.3%	292%	3.75%	5.16%	5.74%
Dividend per Share ²	-	0.14	-	-	-	-
Rate of return	-	0.96%	-	-	-	-
EPS ²	-	0.16	-0.31	0.0767	0.37	0.39
Distribution rate	-	87.5%	-	-	-	-
Net sales ¹	2,825	2,806	2,735	2,661	2,707	2,776
EBITDA ¹	403.9	352.9	277.8	307.6	338.5	355.4
EBIT ¹	293.6	238.1	162	188.1	209.3	215.9
Net income ¹	213.2	20.97	-40.22	5.967	42.32	66.11
Net Debt ¹	1,597	1,278	1,311	1,102	1,126	1,236
Reference price ²	16.60	14.52	5.05	13.59	13.59	13.59
Nbr of stocks (in thousands)	130,725	131,482	131,840	132,105	-	-
Announcement Date	11/29/23	11/21/24	12/1/25	-	-	-

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.($)
VESTIS CORPORATION	177.25x	1.09x	9.42x	-	1.8B
SERVICE CORPORATION INTERNATIONAL	18.85x	3.53x	11.52x	1.75%	10.73B
FRONTDOOR, INC.	20.47x	2.8x	10.64x	-	5.55B
KEEPER TECHNICAL LABORATORY CO., LTD.	8.65x	2.59x	8.63x	3.44%	489M
LITALICO INC.	17.72x	-	-	0.78%	361M
IBJ, INC.	8.63x	-	-	1.56%	194M
WW INTERNATIONAL, INC.	-3.4x	0.69x	4.04x	-.--%	162M
Average	35.45x	2.14x	8.85x	1.51%	2.76B
Weighted average by Cap.	33.50x	3.03x	10.92x	1.76%