Valuation Service Corporation International

Stocks

Real-time Estimate Cboe BZX 02:00:39 2026-10-20 pm EDT			5-day change	1st Jan Change
82.26 ^USD	+1.83%		+5.59%	+5.40%

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	11,010	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	0.73%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	16,018	15,949	15,803
Change	-	-4.03%	-1.22%	10.66%	-2.07%	1.21%	-0.43%	-0.92%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19.3x	17.7x	16.1x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	7.03x	6.52x	5.84x
PEG	-	-0.8x	-	-	2.68x	1.9x	1.9x	1.69x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.47x	2.38x	2.28x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.59x	3.45x	3.28x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.7x	11.1x	10.6x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.7x	14.9x	14.1x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	22.9x	25x	23.5x
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.37%	3.99%	4.25%
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%	1.74%	1.84%	1.91%
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	80.78	80.78	80.78
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	19.31x	3.59x	11.72x	1.74%	11.01B
H&R BLOCK, INC.	8.14x	1.69x	6.24x	3.91%	5.84B
FRONTDOOR, INC.	19.64x	2.82x	10.48x	-	5.5B
VALVOLINE INC.	30.48x	2.66x	9.96x	-.--%	3.92B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	15.19x	1.5x	8.94x	-.--%	3.38B
BOYD GROUP SERVICES INC.	84.19x	1.05x	7.9x	0.51%	2.23B
DRIVEN BRANDS HOLDINGS INC.	12.56x	1.94x	8.99x	-	1.94B
VESTIS CORPORATION	89.52x	1.15x	9.76x	-	1.88B
KEEPER TECHNICAL LABORATORY CO., LTD.	16.15x	2.92x	8.74x	2.69%	641M
Average	32.80x	2.15x	9.19x	1.47%	4.04B
Weighted average by Cap.	25.57x	2.49x	9.67x	1.66%