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 18,842 - -
Change - -16.9% 13.83% 0.56% -32.61% 7.45% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 21,459 20,931 20,246
Change - -17.12% 9.33% 4.64% -29.57% 5.37% -2.46% -3.27%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 31.4x 28.2x 25.5x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 3.03x 2.87x 2.71x
PEG - 1.1x 1.9x -11.04x -1.1x 1.3x 2.4x 2.5x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 4.34x 4.18x 4.02x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.95x 4.64x 4.32x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 16.3x 15.1x 13.9x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 21.9x 19.6x 16.7x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 22.4x 20.8x 18.6x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 4.47% 4.81% 5.38%
Dividend per Share 2 0.28 0.28 0.29 0.32 0.28 0.3094 0.3268 0.3319
Rate of return 0.37% 0.44% 0.39% 0.43% 0.51% 0.5% 0.52% 0.53%
EPS 2 1.63 2.1 2.43 2.36 1.59 1.982 2.211 2.44
Distribution rate 17.2% 13.3% 11.9% 13.6% 17.6% 15.6% 14.8% 13.6%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,339 4,506 4,686
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,319 1,385 1,458
EBIT 1 812.8 987.4 1,134 1,207 720.2 981.3 1,068 1,210
Net income 1 573.9 755.2 865.8 832.9 532.7 616.1 676.8 739.3
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,617 2,089 1,404
Reference price 2 76.29 64.25 73.63 75.00 55.21 62.31 62.31 62.31
Nbr of stocks (in thousands) 358,578 353,808 351,434 346,949 317,612 302,399 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.45x4.95x16.27x0.5% 18.84B
36.27x6.22x23.09x0.74% 125B
30.96x5.71x19.76x1.95% 37.76B
35.24x4.49x16.59x0.1% 33.03B
21x1.73x12.73x2.32% 29.86B
24.5x3.83x12.87x1.49% 27.26B
22.31x3.24x13.97x1.05% 27.23B
104.79x36.24x84.96x0.36% 24.64B
26.83x3.36x16.49x1.67% 24.49B
42.26x9.94x31.35x0.88% 21.15B
Average 37.56x 7.97x 24.81x 1.11% 36.88B
Weighted average by Cap. 36.55x 7.22x 23.72x 1.05%

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