Valuation Service Corporation International

Stocks

Market Closed - NYSE 04:00:02 2026-08-17 pm EDT			5-day change	1st Jan Change
82.53 ^USD	-2.02%		-1.04%	+5.85%

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	11,248	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	2.91%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	16,256	16,203	15,968
Change	-	-4.03%	-1.22%	10.66%	-2.07%	2.72%	-0.33%	-1.45%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19.7x	18x	16.3x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	7.18x	6.67x	5.64x
PEG	-	-0.8x	-	-	2.68x	2x	1.84x	1.5x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.52x	2.43x	2.32x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.64x	3.5x	3.29x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.9x	11.3x	10.7x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.9x	15.1x	14.1x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	23.2x	25.8x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.31%	3.88%	-
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.398	1.483	1.52
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.69%	1.8%	1.84%
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%	33.4%	32.3%	29.9%
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	82.53	82.53	82.53
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	20.14x	3.69x	12.07x	1.66%	11.48B
FRONTDOOR, INC.	21.28x	2.97x	11.05x	-	5.96B
VESTIS CORPORATION	83.31x	1.07x	9.05x	-	1.76B
KEEPER TECHNICAL LABORATORY CO., LTD.	8.8x	2.65x	8.81x	3.38%	507M
LITALICO INC.	17.15x	-	-	0.84%	384M
IBJ, INC.	8.72x	-	-	1.55%	200M
IKK HOLDINGS INC.	32.1x	-	-	3.08%	143M
Average	27.36x	2.59x	10.25x	2.1%	2.92B
Weighted average by Cap.	25.55x	3.21x	11.41x	1.72%