Company Valuation: Fortive Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 27,356 22,732 25,876 26,021 17,535 18,962 - -
Change - -16.9% 13.83% 0.56% -32.61% 8.14% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 21,615 20,967 19,993
Change - -17.12% 9.33% 4.64% -29.57% 6.13% -3% -4.64%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 31.4x 28.1x 25.8x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 3.04x 2.84x 2.63x
PEG - 1.1x 1.9x -11.04x -1.1x 1.3x 2.4x 2.82x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 4.37x 4.21x 4.05x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.98x 4.66x 4.27x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 16.4x 15.2x 13.7x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 25.2x 22.2x 19.4x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 22.6x 20.8x 18.4x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 4.43% 4.8% 5.45%
Dividend per Share 2 0.28 0.28 0.29 0.32 0.28 0.3077 0.3268 0.3319
Rate of return 0.37% 0.44% 0.39% 0.43% 0.51% 0.49% 0.53% 0.53%
EPS 2 1.63 2.1 2.43 2.36 1.59 1.984 2.212 2.414
Distribution rate 17.2% 13.3% 11.9% 13.6% 17.6% 15.5% 14.8% 13.8%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,339 4,502 4,686
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,318 1,384 1,458
EBIT 1 812.8 987.4 1,134 1,207 720.2 858 942.5 1,031
Net income 1 573.9 755.2 865.8 832.9 532.7 617.2 680.9 744.3
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,652 2,005 1,031
Reference price 2 76.29 64.25 73.63 75.00 55.21 62.20 62.20 62.20
Nbr of stocks (in thousands) 358,578 353,808 351,434 346,949 317,612 304,861 - -
Announcement Date 03/02/22 01/02/23 31/01/24 07/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.35x4.98x16.39x0.49% 18.96B
35.31x6.06x22.53x0.76% 121B
33.45x6.24x21.44x1.81% 41.34B
32.92x4.22x15.58x0.11% 30.86B
20.65x1.71x12.53x2.36% 29.33B
23.81x3.48x15.01x0.99% 29B
26.5x3.19x13.9x1.42% 28.81B
26.09x4.12x13.83x1.4% 29.37B
102.42x7x36.82x - 25.06B
26.01x3.36x16.06x1.75% 24.01B
Average 35.85x 4.44x 18.41x 1.23% 37.79B
Weighted average by Cap. 35.16x 4.86x 19.39x 1.14%

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. FTV Stock
  4. Valuation Fortive Corporation