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 6,483 - -
Change - -6.4% 15.62% -9.88% -23.67% 7.39% - -
Enterprise Value (EV) 8,109 7,590 8,776 7,909 6,037 6,483 6,483 6,483
Change - -6.4% 15.62% -9.88% -23.67% 7.39% 0% 0%
P/E 31.4x 30.5x 32.6x 26.6x 23.3x 21.7x 20.4x -
PBR - - - - - - - -
PEG - -39.53x 4.5x 2.4x -2.99x 0.9x 3.3x -
Capitalization / Revenue 3.79x 3.56x 3.88x 3.25x 2.39x 2.38x 2.25x 2.12x
EV / Revenue 0x 0x 0x 0x 0x 2.38x 2.25x 2.12x
EV / EBITDA 0x 0x 0x 0x 0x 12.6x 11.9x 11.3x
EV / EBIT 0x 0x 0x 0x 0x 14.9x 13.9x 12.7x
EV / FCF - - - - 0x 20.8x 18.1x -
FCF Yield - - - - 5.39% 4.8% 5.51% -
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% 0.49% 0.52% -
EPS 2 16.85 16.72 17.93 19.89 18.34 22.96 24.38 -
Distribution rate 8.31% 8.85% 8.7% 9.05% 12% 10.7% 10.6% -
Net sales 1 2,139 2,135 2,264 2,431 2,530 2,721 2,883 3,052
EBITDA 1 461.4 452.3 451.9 503 458.7 516.3 545.9 572.3
EBIT 1 404.9 412.1 393.8 397.2 392.7 434.7 465.2 509.5
Net income 1 268.6 249.6 272.5 302 265.2 306.7 328.8 -
Net Debt - - - - - - - -
Reference price 2 529.04 510.43 584.75 529.80 427.86 498.09 498.09 498.09
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.($)
21.69x - - 0.49% 6.48B
12.49x0.39x8.1x3.1% 110B
14.75x1.84x9.18x0.71% 94.5B
14.11x1.53x9.23x2.53% 29.67B
22.93x2.56x12.99x1.42% 25.72B
31.35x5.66x23.59x2.23% 21.2B
7.79x1.41x6.41x-.--% 20.65B
17.51x1.6x7.99x4.08% 16.14B
13.64x0.99x5.57x3.61% 11.96B
12.57x1.59x7.73x0.91% 11.68B
Average 16.88x 1.95x 10.09x 1.91% 34.78B
Weighted average by Cap. 15.33x 1.56x 9.62x 1.98%

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