Company Valuation: Abbott Laboratories

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 241,365 191,427 191,088 196,184 217,859 192,505 - -
Change - -20.69% -0.18% 2.67% 11.05% -11.64% - -
Enterprise Value (EV) 1 249,166 198,318 198,871 202,693 222,266 216,444 213,462 209,772
Change - -20.41% 0.28% 1.92% 9.66% -2.62% -1.38% -1.73%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 31.9x 24.6x 21.9x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 4.02x 3.85x 3.65x
PEG - -36.9x -2x 0x -0.7x -5.07x 0.8x 1.8x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.83x 3.52x 3.3x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 4.3x 3.91x 3.59x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 16.7x 14.7x 13.2x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 18.5x 16.4x 14.7x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 27.3x 22.8x 20.5x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 3.66% 4.38% 4.87%
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% 2.31% 2.46% 2.6%
EPS 2 3.94 3.91 3.26 7.64 3.72 3.486 4.524 5.074
Distribution rate 46.2% 49.1% 63.8% 29.3% 64.5% 73.7% 60.6% 57.1%
Net sales 1 43,075 43,653 40,109 41,950 44,328 50,303 54,647 58,411
EBITDA 1 12,815 12,485 10,188 10,635 11,735 12,999 14,497 15,883
EBIT 1 11,324 11,231 8,911 9,295 10,301 11,719 13,021 14,314
Net income 1 7,071 6,933 5,723 13,402 6,524 6,232 7,924 8,850
Net Debt 1 7,801 6,891 7,783 6,509 4,407 23,939 20,957 17,267
Reference price 2 140.74 109.79 110.07 113.11 125.29 111.25 111.25 111.25
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.91x4.3x16.65x2.31% 193B
20.68x3.58x12.58x3.26% 117B
17.18x0.2x12.43x0.76% 59.89B
32.51x8.12x20.71x1.22% 56.01B
35.34x3.41x11.7x2.14% 49.96B
35.98x6.33x19.87x-.--% 33.87B
46.51x1.32x12.08x0.16% 31.36B
20.88x3.19x11.7x1.4% 24.77B
40.75x7.14x25.62x0.26% 24.59B
25.12x3.78x13.18x1.14% 22.74B
Average 30.69x 4.14x 15.65x 1.26% 61.25B
Weighted average by Cap. 29.29x 4.05x 15.40x 1.83%

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