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 16,940 - -
Change - -16.9% 13.83% 0.56% -32.61% -3.39% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 19,613 19,087 18,449
Change - -17.12% 9.33% 4.64% -29.57% -3.7% -2.68% -3.34%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 27.8x 25.1x 23x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 2.71x 2.56x 2.42x
PEG - 1.1x 1.9x -11.04x -1.1x 1x 2.4x 2.58x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 3.88x 3.73x 3.6x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.49x 4.21x 3.92x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 14.9x 13.7x 12.6x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 23.3x 20.5x 18.7x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 19.6x 18.8x 16.7x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 5.11% 5.33% 5.98%
Dividend per Share 2 0.28 0.28 0.29 0.32 0.28 - 0.2688 0.2825
Rate of return 0.37% 0.44% 0.39% 0.43% 0.51% - 0.48% 0.5%
EPS 2 1.63 2.1 2.43 2.36 1.59 2.02 2.234 2.434
Distribution rate 17.2% 13.3% 11.9% 13.6% 17.6% - 12% 11.6%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,368 4,539 4,710
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,312 1,388 1,459
EBIT 1 812.8 987.4 1,134 1,207 720.2 843.3 930.3 986.5
Net income 1 573.9 755.2 865.8 832.9 532.7 617.3 676.7 737.9
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,673 2,147 1,508
Reference price 2 76.29 64.25 73.63 75.00 55.21 56.09 56.09 56.09
Nbr of stocks (in thousands) 3,58,578 3,53,808 3,51,434 3,46,949 3,17,612 3,02,017 - -
Announcement Date 03/02/22 01/02/23 31/01/24 07/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.44x4.45x14.8x - 1.67TCr
31.17x5.43x19.64x0.83% 12TCr
27.27x5.02x17.59x2.2% 3.53TCr
20.58x1.76x12.67x2.28% 2.99TCr
29.51x3.95x14.91x0.11% 2.9TCr
19.63x3.36x10.74x1.55% 2.71TCr
20.75x3.01x12.98x1.13% 2.53TCr
22.41x2.74x11.82x1.68% 2.4TCr
97.35x34.3x75.16x0.44% 2.37TCr
26.2x3.28x16.03x1.73% 2.32TCr
Average 32.23x 6.73x 20.63x 1.33% 3.57TCr
Weighted average by Cap. 31.45x 6.18x 20.01x 1.21%

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