Valuation Service Corporation International

Stocks

Market Closed - NYSE 04:00:02 2026-09-08 pm EDT			5-day change	1st Jan Change
80.99 ^USD	-1.48%		-0.54%	+3.87%

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	11,038	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	0.99%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	16,046	15,993	15,758
Change	-	-4.03%	-1.22%	10.66%	-2.07%	1.39%	-0.33%	-1.47%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19.4x	17.6x	16x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	7.04x	6.55x	5.54x
PEG	-	-0.8x	-	-	2.68x	1.9x	1.79x	1.5x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.47x	2.39x	2.28x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.59x	3.46x	3.25x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.7x	11.2x	10.5x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.7x	14.9x	14x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	22.9x	25.5x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.36%	3.93%	-
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%	1.73%	1.84%	1.93%
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	80.99	80.99	80.99
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	19.65x	3.63x	11.87x	1.71%	11.2B
FRONTDOOR, INC.	20.32x	2.88x	10.69x	-	5.69B
VESTIS CORPORATION	83.48x	1.1x	9.35x	-	1.75B
KEEPER TECHNICAL LABORATORY CO., LTD.	10.62x	3.3x	10.98x	2.8%	632M
LITALICO INC.	17.26x	-	-	0.83%	398M
IBJ, INC.	13.62x	-	-	2.08%	225M
WW INTERNATIONAL, INC.	-5.16x	0.72x	4.23x	-.--%	180M
Average	22.83x	2.32x	9.42x	1.48%	2.87B
Weighted average by Cap.	24.79x	3.14x	11.20x	1.72%