Company Valuation: Chemed Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,109 7,590 8,776 7,909 6,037 7,036 - -
Change - -6.4% 15.62% -9.88% -23.67% 16.55% - -
Enterprise Value (EV) 8,109 7,590 8,776 7,909 6,037 7,036 7,036 7,036
Change - -6.4% 15.62% -9.88% -23.67% 16.55% 0% 0%
P/E 31.4x 30.5x 32.6x 26.6x 23.3x 23.4x 21.8x -
PBR - - - - - - - -
PEG - -39.53x 4.5x 2.4x -2.99x 0.9x 2.91x -
Capitalization / Revenue 3.79x 3.56x 3.88x 3.25x 2.39x 2.59x 2.44x 2.31x
EV / Revenue 0x 0x 0x 0x 0x 2.59x 2.44x 2.31x
EV / EBITDA 0x 0x 0x 0x 0x 13.6x 12.8x 12.3x
EV / EBIT 0x 0x 0x 0x 0x 16.1x 14.9x 13.8x
EV / FCF - - - - 0x 22.6x 19.7x -
FCF Yield - - - - 5.39% 4.43% 5.08% -
Dividend per Share 2 1.4 1.48 1.56 1.8 2.2 2.46 2.583 -
Rate of return 0.26% 0.29% 0.27% 0.34% 0.51% 0.46% 0.48% -
EPS 2 16.85 16.72 17.93 19.89 18.34 23.12 24.84 -
Distribution rate 8.31% 8.85% 8.7% 9.05% 12% 10.6% 10.4% -
Net sales 1 2,139 2,135 2,264 2,431 2,530 2,721 2,883 3,052
EBITDA 1 461.4 452.3 451.9 503 458.7 517.7 549.9 572.3
EBIT 1 404.9 412.1 393.8 397.2 392.7 436.6 470.7 509.5
Net income 1 268.6 249.6 272.5 302 265.2 308.1 333 -
Net Debt - - - - - - - -
Reference price 2 529.04 510.43 584.75 529.80 427.86 540.57 540.57 540.57
Nbr of stocks (in thousands) 15,328 14,870 15,008 14,928 14,109 13,015 - -
Announcement Date 24/02/22 23/02/23 27/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.39x - - 0.46% 7.04B
13.7x0.41x8.6x2.86% 119B
14.5x1.82x9.08x0.72% 92.92B
24.05x2.67x13.52x1.35% 26.97B
8.52x1.49x6.8x-.--% 22.61B
32.77x5.89x24.19x2.12% 22.17B
15.79x1.47x7.04x4.5% 14.47B
13.83x1x5.61x3.56% 12.42B
11.93x1.55x7.5x0.96% 11.08B
7.79x0.84x5.91x0.47% 10.45B
Average 16.63x 1.90x 9.81x 1.7% 33.91B
Weighted average by Cap. 15.70x 1.55x 9.75x 1.82%

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. CHE Stock
  4. Valuation Chemed Corporation