Company Valuation: Abbott Laboratories

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 241,365 191,427 191,088 196,184 217,859 167,311 - -
Change - -20.69% -0.18% 2.67% 11.05% -23.2% - -
Enterprise Value (EV) 1 249,166 198,318 198,871 202,693 222,266 191,250 188,268 184,578
Change - -20.41% 0.28% 1.92% 9.66% -13.95% -1.56% -1.96%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 27.4x 21.2x 18.9x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 3.49x 3.35x 3.17x
PEG - -36.9x -2x 0x -0.7x -5.36x 0.7x 1.6x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.33x 3.07x 2.87x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 3.81x 3.45x 3.17x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 14.7x 13x 11.6x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 16.3x 14.5x 12.9x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 25.3x 21.1x 19.2x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 3.95% 4.74% 5.2%
Dividend per Share 2 1.82 1.92 2.08 2.24 2.4 2.571 2.741 2.896
Rate of return 1.29% 1.75% 1.89% 1.98% 1.92% 2.66% 2.83% 2.99%
EPS 2 3.94 3.91 3.26 7.64 3.72 3.53 4.553 5.106
Distribution rate 46.2% 49.1% 63.8% 29.3% 64.5% 72.8% 60.2% 56.7%
Net sales 1 43,075 43,653 40,109 41,950 44,328 50,207 54,530 58,250
EBITDA 1 12,815 12,485 10,188 10,635 11,735 12,989 14,491 15,854
EBIT 1 11,324 11,231 8,911 9,295 10,301 11,720 13,022 14,320
Net income 1 7,071 6,933 5,723 13,402 6,524 6,303 7,978 8,906
Net Debt 1 7,801 6,891 7,783 6,509 4,407 23,939 20,957 17,267
Reference price 2 140.74 109.79 110.07 113.11 125.29 96.69 96.69 96.69
Nbr of stocks (in thousands) 1,714,968 1,743,574 1,736,059 1,734,455 1,738,834 1,730,383 - -
Announcement Date 1/26/22 A 1/25/23 A 1/24/24 A 1/22/25 A 1/22/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.39x3.81x14.72x2.66% 167B
18.26x3.37x12.05x3.26% 111B
21.23x4.18x14.6x1.32% 105B
25.57x2.51x10.15x2.82% 74.82B
16.96x0.2x12.44x0.77% 59.11B
29.74x7.35x19.01x1.35% 51.8B
34.32x3.34x11.44x2.2% 48.5B
35.06x8.71x24.52x-.--% 40.79B
34.65x6.08x19.07x-.--% 32.54B
36.9x3.01x11.25x0.58% 30.76B
Average 28.01x 4.26x 14.92x 1.5% 72.09B
Weighted average by Cap. 25.85x 3.93x 14.32x 1.93%

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

  1. Stock Market
  2. Stocks
  3. ABT Stock
  4. Valuation Abbott Laboratories