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 1,68,712 - -
Change - -20.69% -0.18% 2.67% 11.05% -22.56% - -
Enterprise Value (EV) 1 2,49,166 1,98,318 1,98,871 2,02,693 2,22,266 1,92,651 1,89,669 1,85,979
Change - -20.41% 0.28% 1.92% 9.66% -13.32% -1.55% -1.95%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 27.6x 21.4x 19.1x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 3.52x 3.38x 3.2x
PEG - -36.9x -2x 0x -0.7x -5.38x 0.7x 1.6x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.36x 3.09x 2.9x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 3.84x 3.48x 3.19x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 14.8x 13.1x 11.7x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 16.4x 14.6x 13x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 25.5x 21.3x 19.4x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 3.92% 4.7% 5.16%
Dividend per Share 2 1.82 1.92 2.08 2.24 2.4 2.57 2.741 2.899
Rate of return 1.29% 1.75% 1.89% 1.98% 1.92% 2.64% 2.81% 2.97%
EPS 2 3.94 3.91 3.26 7.64 3.72 3.529 4.553 5.109
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 50,205 54,531 58,255
EBITDA 1 12,815 12,485 10,188 10,635 11,735 12,988 14,491 15,861
EBIT 1 11,324 11,231 8,911 9,295 10,301 11,720 13,022 14,320
Net income 1 7,071 6,933 5,723 13,402 6,524 6,302 7,978 8,912
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 97.50 97.50 97.50
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.($)
27.63x3.84x14.83x2.64% 17TCr
18.25x3.37x12.04x3.26% 11TCr
21.42x4.21x14.72x1.31% 11TCr
25.26x2.48x10.04x2.86% 7.39TCr
16.92x0.2x12.42x0.77% 5.9TCr
29.48x7.29x18.84x1.36% 5.13TCr
34.07x3.32x11.38x2.22% 4.82TCr
35.11x8.73x24.55x-.--% 4.08TCr
34.3x6.01x18.87x-.--% 3.22TCr
Average 26.94x 4.38x 15.30x 1.6% 7.67TCr
Weighted average by Cap. 25.35x 3.98x 14.47x 1.99%

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