Company Valuation: Fortive Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 27,356 22,732 25,876 26,021 17,535 16,668 - -
Change - -16.9% 13.83% 0.56% -32.61% -4.94% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 19,341 18,814 18,175
Change - -17.12% 9.33% 4.64% -29.57% -5.03% -2.72% -3.4%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 27.3x 24.7x 22.6x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 2.67x 2.52x 2.38x
PEG - 1.1x 1.9x -11.04x -1.1x 1x 2.3x 2.52x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 3.82x 3.67x 3.54x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.43x 4.15x 3.86x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 14.7x 13.5x 12.4x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 22.9x 20.2x 18.4x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 19.3x 18.5x 16.5x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 5.18% 5.4% 6.07%
Dividend per Share 2 0.28 0.28 0.29 0.32 0.28 0.226 0.2688 0.2825
Rate of return 0.37% 0.44% 0.39% 0.43% 0.51% 0.41% 0.49% 0.51%
EPS 2 1.63 2.1 2.43 2.36 1.59 2.022 2.237 2.438
Distribution rate 17.2% 13.3% 11.9% 13.6% 17.6% 11.2% 12% 11.6%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,367 4,538 4,708
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,313 1,389 1,460
EBIT 1 812.8 987.4 1,134 1,207 720.2 843.3 930.3 986.5
Net income 1 573.9 755.2 865.8 832.9 532.7 617.9 677.4 738.9
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,672 2,146 1,506
Reference price 2 76.29 64.25 73.63 75.00 55.21 55.19 55.19 55.19
Nbr of stocks (in thousands) 358,578 353,808 351,434 346,949 317,612 302,017 - -
Announcement Date 2/3/22 A 2/1/23 A 1/31/24 A 2/7/25 A 2/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.29x4.43x14.73x0.41% 16.67B
29.73x5.09x18.5x0.88% 117B
26.11x4.78x16.76x2.3% 34.87B
20.24x1.73x12.45x2.32% 29.45B
28.47x3.82x14.43x0.12% 27.99B
19.3x3.29x10.53x1.58% 27.4B
20.89x3.03x13.08x1.12% 25.47B
23.42x2.86x12.34x1.61% 25.1B
96.63x35.29x77.56x0.39% 24.06B
24.87x3.13x15.31x1.82% 22.61B
Average 31.70x 6.75x 20.57x 1.25% 35.07B
Weighted average by Cap. 30.72x 6.14x 19.70x 1.21%

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. FTV Stock
  4. Valuation Fortive Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!