|
Market Closed -
NYSE
00:00:02 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 82.33 USD | -0.22% |
|
+0.16% | +5.59% |
Company Valuation: Service Corporation International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,707 | 10,634 | 10,113 | 11,544 | 10,930 | 11,245 | - | - |
| Change | - | -9.17% | -4.9% | 14.15% | -5.32% | 2.89% | - | - |
| Enterprise Value (EV) 1 | 15,405 | 14,784 | 14,604 | 16,161 | 15,826 | 16,253 | 16,185 | 16,039 |
| Change | - | -4.03% | -1.22% | 10.66% | -2.07% | 2.7% | -0.42% | -0.9% |
| P/E | 15x | 19.6x | 19.4x | 22.6x | 20.5x | 19.7x | 18x | 16.4x |
| PBR | 6.06x | 6.36x | 6.5x | 6.9x | 6.79x | 7.16x | 6.64x | 5.95x |
| PEG | - | -0.8x | - | - | 2.68x | 2x | 1.93x | 1.72x |
| Capitalization / Revenue | 2.83x | 2.59x | 2.47x | 2.76x | 2.54x | 2.52x | 2.43x | 2.33x |
| EV / Revenue | 3.72x | 3.6x | 3.56x | 3.86x | 3.67x | 3.64x | 3.5x | 3.33x |
| EV / EBITDA | 10.7x | 11.6x | 11.7x | 12.6x | 12x | 11.9x | 11.3x | 10.8x |
| EV / EBIT | 13.3x | 15x | 15.6x | 17x | 16.3x | 15.9x | 15.1x | 14.3x |
| EV / FCF | 25x | 32.4x | 28.8x | 29.1x | 28.6x | 23.2x | 25.4x | 23.9x |
| FCF Yield | 4% | 3.08% | 3.47% | 3.44% | 3.5% | 4.31% | 3.94% | 4.19% |
| Dividend per Share 2 | 0.88 | 1.02 | 1.12 | 1.2 | 1.3 | 1.402 | 1.482 | 1.54 |
| Rate of return | 1.24% | 1.48% | 1.64% | 1.5% | 1.67% | 1.7% | 1.8% | 1.87% |
| EPS 2 | 4.72 | 3.53 | 3.53 | 3.53 | 3.8 | 4.183 | 4.573 | 5.008 |
| Distribution rate | 18.6% | 28.9% | 31.7% | 34% | 34.2% | 33.5% | 32.4% | 30.8% |
| Net sales 1 | 4,143 | 4,109 | 4,100 | 4,186 | 4,309 | 4,466 | 4,626 | 4,821 |
| EBITDA 1 | 1,440 | 1,272 | 1,246 | 1,280 | 1,314 | 1,366 | 1,431 | 1,487 |
| EBIT 1 | 1,162 | 984.7 | 934.4 | 951.6 | 973.9 | 1,021 | 1,071 | 1,120 |
| Net income 1 | 802.9 | 565.3 | 537.3 | 518.6 | 542.6 | 576.3 | 613.1 | 653 |
| Net Debt 1 | 3,698 | 4,150 | 4,491 | 4,617 | 4,896 | 5,008 | 4,939 | 4,793 |
| Reference price 2 | 70.99 | 69.14 | 68.45 | 79.82 | 77.97 | 82.33 | 82.33 | 82.33 |
| Nbr of stocks (in thousands) | 164,912 | 153,806 | 147,745 | 144,629 | 140,181 | 136,292 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 12/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.72x | 3.64x | 11.9x | 1.7% | 11.25B | |
| 8.27x | 1.71x | 6.32x | 3.86% | 5.91B | |
| 20.79x | 2.97x | 11.03x | - | 5.82B | |
| 31.49x | 2.73x | 10.22x | -.--% | 4.07B | |
| 15.42x | 1.51x | 9.04x | -.--% | 3.43B | |
| 85.73x | 1.06x | 7.94x | 0.55% | 2.29B | |
| 95.44x | 1.2x | 10.16x | - | 2B | |
| 12.39x | 1.93x | 8.93x | - | 1.92B | |
| 16.85x | 3.07x | 9.18x | 2.58% | 671M | |
| Average | 34.01x | 2.20x | 9.41x | 1.45% | 4.15B | |
| Weighted average by Cap. | 26.64x | 2.55x | 9.90x | 1.63% |
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
- Stock Market
- Stocks
- SCI Stock
- Valuation Service Corporation International
Select your edition
All financial news and data tailored to specific country editions
