Valuation Service Corporation International

Stocks

Market Closed - NYSE 23:00:02 11/09/2026 +03			5-day change	1st Jan Change
82.21 ^USD	+3.11%		0.00%	+5.44%

08-05	Service Corp. International Keeps Quarterly Dividend at $0.36 a Share, Payable Sept. 30 to Holders of Record Sept. 15	MT
08-05	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	11,205	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	2.51%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	16,212	16,159	15,924
Change	-	-4.03%	-1.22%	10.66%	-2.07%	2.44%	-0.33%	-1.45%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19.7x	17.9x	16.2x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	7.15x	6.65x	5.62x
PEG	-	-0.8x	-	-	2.68x	2x	1.83x	1.5x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.51x	2.42x	2.31x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.63x	3.49x	3.28x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.9x	11.3x	10.6x
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	25.7x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.32%	3.89%	-
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.402	1.49	1.56
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.71%	1.81%	1.9%
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%	33.5%	32.4%	30.7%
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	82.21	82.21	82.21
Nbr of stocks (in thousands)	164,912	153,806	147,745	144,629	140,181	136,292	-	-
Announcement Date	2/14/22 A	2/14/23 A	2/12/24 A	2/12/25 A	2/11/26 A	-	-	-

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	19.65x	3.63x	11.87x	1.71%	11.2B
FRONTDOOR, INC.	19.93x	2.83x	10.51x	-	5.58B
VESTIS CORPORATION	81.65x	1.09x	9.23x	-	1.71B
KEEPER TECHNICAL LABORATORY CO., LTD.	10.47x	3.24x	10.8x	2.84%	625M
LITALICO INC.	17.1x	-	-	0.84%	396M
IBJ, INC.	12.65x	-	-	2.24%	210M
WW INTERNATIONAL, INC.	-4.23x	0.67x	3.93x	-.--%	148M
IKK HOLDINGS INC.	23.98x	-	-	3.11%	147M
Average	22.65x	2.29x	9.27x	1.79%	2.5B
Weighted average by Cap.	24.48x	3.14x	11.14x	1.74%