Company Valuation: Abbott Laboratories

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 241,365 191,427 191,088 196,184 217,859 190,965 - -
Change - -20.69% -0.18% 2.67% 11.05% -12.34% - -
Enterprise Value (EV) 1 249,166 198,318 198,871 202,693 222,266 214,904 211,922 208,232
Change - -20.41% 0.28% 1.92% 9.66% -3.31% -1.39% -1.74%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 31.7x 24.4x 21.8x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 3.99x 3.82x 3.62x
PEG - -36.9x -2x 0x -0.7x -5.04x 0.8x 1.8x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.8x 3.49x 3.27x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 4.27x 3.88x 3.57x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 16.4x 14.5x 13x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 18.3x 16.3x 14.5x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 27.1x 22.6x 20.4x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 3.69% 4.42% 4.9%
Dividend per Share 2 1.82 1.92 2.08 2.24 2.4 2.571 2.741 2.896
Rate of return 1.29% 1.75% 1.89% 1.98% 1.92% 2.33% 2.48% 2.62%
EPS 2 3.94 3.91 3.26 7.64 3.72 3.486 4.524 5.074
Distribution rate 46.2% 49.1% 63.8% 29.3% 64.5% 73.7% 60.6% 57.1%
Net sales 1 43,075 43,653 40,109 41,950 44,328 50,302 54,646 58,409
EBITDA 1 12,815 12,485 10,188 10,635 11,735 13,090 14,598 16,020
EBIT 1 11,324 11,231 8,911 9,295 10,301 11,719 13,021 14,313
Net income 1 7,071 6,933 5,723 13,402 6,524 6,232 7,924 8,850
Net Debt 1 7,801 6,891 7,783 6,509 4,407 23,939 20,957 17,267
Reference price 2 140.74 109.79 110.07 113.11 125.29 110.36 110.36 110.36
Nbr of stocks (in thousands) 1,714,968 1,743,574 1,736,059 1,734,455 1,738,834 1,730,383 - -
Announcement Date 26/01/22 25/01/23 24/01/24 22/01/25 22/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.66x4.27x16.42x2.33% 191B
20.41x3.54x12.48x3.28% 116B
17.72x0.21x12.93x0.74% 61.75B
36.25x3.48x11.93x2.09% 51.24B
30.15x7.44x19.2x1.32% 51.51B
36.5x6.42x20.17x-.--% 34.36B
45.98x1.3x12.01x0.17% 30.73B
39.78x6.96x24.99x0.26% 24.01B
19.43x3x10.94x1.48% 23.23B
Average 30.88x 4.07x 15.68x 1.3% 64.87B
Weighted average by Cap. 29.11x 3.94x 15.24x 1.87%

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. ABT Stock
  4. ABL Stock
  5. Valuation Abbott Laboratories