Company Valuation: Abbott Laboratories

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,41,365 1,91,427 1,91,088 1,96,184 2,17,859 1,76,897 - -
Change - -20.69% -0.18% 2.67% 11.05% -18.8% - -
Enterprise Value (EV) 1 2,49,166 1,98,318 1,98,871 2,02,693 2,22,266 2,00,836 1,97,854 1,94,164
Change - -20.41% 0.28% 1.92% 9.66% -9.64% -1.48% -1.87%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 29x 22.5x 20x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 3.69x 3.54x 3.36x
PEG - -36.9x -2x 0x -0.7x -5.67x 0.8x 1.6x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.52x 3.24x 3.04x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 4x 3.63x 3.33x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 15.5x 13.7x 12.2x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 17.1x 15.2x 13.6x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 26.6x 22.2x 20.2x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 3.76% 4.51% 4.94%
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% 2.51% 2.68% 2.83%
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 50,204 54,528 58,247
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 11,719 13,021 14,319
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 2 140.74 109.79 110.07 113.11 125.29 102.23 102.23 102.23
Nbr of stocks (in thousands) 17,14,968 17,43,574 17,36,059 17,34,455 17,38,834 17,30,383 - -
Announcement Date 26/01/22 25/01/23 24/01/24 22/01/25 22/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.96x4x15.46x2.51% 18TCr
19.63x3.58x12.79x3.04% 12TCr
16.94x0.2x12.43x0.77% 5.9TCr
34.95x3.39x11.6x2.16% 4.94TCr
27.72x6.83x17.58x1.44% 4.86TCr
35.25x6.2x19.46x-.--% 3.32TCr
41.47x1.23x11.35x0.23% 2.82TCr
42.75x7.5x26.89x0.25% 2.58TCr
50.01x6.74x21.68x0.42% 2.19TCr
17.09x2.72x9.61x1.62% 2.17TCr
Average 31.48x 4.24x 15.89x 1.24% 5.83TCr
Weighted average by Cap. 28.17x 3.91x 15.01x 1.86%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!