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 1,87,452 - -
Change - -20.69% -0.18% 2.67% 11.05% -13.96% - -
Enterprise Value (EV) 1 2,49,166 1,98,318 1,98,871 2,02,693 2,22,266 2,11,391 2,08,410 2,04,719
Change - -20.41% 0.28% 1.92% 9.66% -4.89% -1.41% -1.77%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 31.1x 23.9x 21.4x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 3.91x 3.75x 3.56x
PEG - -36.9x -2x 0x -0.7x -4.95x 0.8x 1.8x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.73x 3.43x 3.21x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 4.2x 3.81x 3.5x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 16.1x 14.3x 12.8x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 18x 16x 14.3x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 26.7x 22.3x 20x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 3.75% 4.49% 4.99%
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% 2.37% 2.53% 2.67%
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 50,302 54,646 58,409
EBITDA 1 12,815 12,485 10,188 10,635 11,735 13,090 14,598 16,020
EBIT 1 11,324 11,231 8,911 9,295 10,301 11,719 13,021 14,313
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 2 140.74 109.79 110.07 113.11 125.29 108.33 108.33 108.33
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.08x4.2x16.15x2.37% 19TCr
19.92x3.63x12.95x3.01% 12TCr
18.12x0.21x13.19x0.72% 6.32TCr
29.59x7.29x18.82x1.35% 5.17TCr
35.6x3.43x11.76x2.12% 5.03TCr
35.23x6.2x19.45x-.--% 3.32TCr
47.24x1.35x12.52x0.2% 3.21TCr
39.65x6.94x24.91x0.27% 2.39TCr
18.12x2.89x10.23x1.53% 2.3TCr
Average 30.51x 4.02x 15.55x 1.29% 6.5TCr
Weighted average by Cap. 28.60x 3.88x 15.15x 1.84%

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. ABL Stock
  5. Valuation Abbott Laboratories