Valuation Service Corporation International

Stocks

Market Closed - NYSE 04:00:02 2026-09-29 pm EDT			5-day change	1st Jan Change
76.83 ^USD	-0.31%		-1.64%	-1.46%

Aug. 05	Service Corp. International Keeps Quarterly Dividend at $0.36 a Share, Payable Sept. 30 to Holders of Record Sept. 15	MT
Aug. 05	Service Corporation International Declares Quarterly Cash Dividend, Payable on September 30, 2026	CI

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	10,471	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	-4.2%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	15,479	15,426	15,191
Change	-	-4.03%	-1.22%	10.66%	-2.07%	-2.19%	-0.34%	-1.52%
P/E	15x	19.6x	19.4x	22.6x	20.5x	18.4x	16.7x	15.1x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	6.68x	6.21x	5.25x
PEG	-	-0.8x	-	-	2.68x	1.8x	1.7x	1.4x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.34x	2.26x	2.16x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.47x	3.33x	3.13x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.3x	10.8x	10.1x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.2x	14.4x	13.5x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	22.1x	24.6x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.52%	4.07%	-
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.402	1.49	1.56
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.83%	1.94%	2.03%
EPS ²	4.72	3.53	3.53	3.53	3.8	4.183	4.593	5.076
Distribution rate	18.6%	28.9%	31.7%	34%	34.2%	33.5%	32.4%	30.7%
Net sales ¹	4,143	4,109	4,100	4,186	4,309	4,466	4,627	4,849
EBITDA ¹	1,440	1,272	1,246	1,280	1,314	1,366	1,433	1,497
EBIT ¹	1,162	984.7	934.4	951.6	973.9	1,021	1,074	1,129
Net income ¹	802.9	565.3	537.3	518.6	542.6	576.3	615.2	663
Net Debt ¹	3,698	4,150	4,491	4,617	4,896	5,008	4,955	4,720
Reference price ²	70.99	69.14	68.45	79.82	77.97	76.83	76.83	76.83
Nbr of stocks (in thousands)	164,912	153,806	147,745	144,629	140,181	136,292	-	-
Announcement Date	2/14/22	2/14/23	2/12/24	2/12/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SERVICE CORPORATION INTERNATIONAL	18.42x	3.47x	11.35x	1.82%	10.5B
FRONTDOOR, INC.	17.94x	2.57x	9.57x	-	5.02B
VESTIS CORPORATION	84.68x	1.11x	9.43x	-	1.78B
KEEPER TECHNICAL LABORATORY CO., LTD.	10.43x	3.23x	10.75x	2.85%	608M
LITALICO INC.	18.72x	-	-	0.78%	417M
IBJ, INC.	13.05x	-	-	2.17%	211M
WW INTERNATIONAL, INC.	-4.3x	0.7x	4.1x	-.--%	150M
IKK HOLDINGS INC.	24.01x	-	-	3.1%	143M
Average	22.87x	2.22x	9.04x	1.79%	2.35B
Weighted average by Cap.	24.10x	2.96x	10.59x	1.83%