Valuation Service Corporation International

Stocks

Market Closed - NYSE 01:30:02 18/08/2026 am IST			5-day change	1st Jan Change
82.53 ^USD	-2.02%		-1.04%	+5.85%

06/08	Service Corp. International Keeps Quarterly Dividend at $0.36 a Share, Payable Sept. 30 to Holders of Record Sept. 15	MT
05/08	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	11,248	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	2.91%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	16,256	16,203	15,968
Change	-	-4.03%	-1.22%	10.66%	-2.07%	2.72%	-0.33%	-1.45%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19.7x	18x	16.3x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	7.18x	6.67x	5.64x
PEG	-	-0.8x	-	-	2.68x	2x	1.84x	1.5x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.52x	2.43x	2.32x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.64x	3.5x	3.29x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.9x	11.3x	10.7x
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	25.8x	-
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.31%	3.88%	-
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.398	1.483	1.52
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.69%	1.8%	1.84%
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%	33.4%	32.3%	29.9%
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	82.53	82.53	82.53
Nbr of stocks (in thousands)	1,64,912	1,53,806	1,47,745	1,44,629	1,40,181	1,36,292	-	-
Announcement Date	14/02/22	14/02/23	12/02/24	12/02/25	11/02/26	-	-	-

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	19.73x	3.64x	11.9x	1.69%	1.12TCr
FRONTDOOR, INC.	20.61x	2.88x	10.74x	-	576.98Cr
VESTIS CORPORATION	83.81x	1.07x	9.09x	-	177.23Cr
KEEPER TECHNICAL LABORATORY CO., LTD.	9.45x	2.88x	9.58x	3.15%	54Cr
LITALICO INC.	17.65x	-	-	0.81%	39Cr
IBJ, INC.	9.75x	-	-	1.38%	22Cr
IKK HOLDINGS INC.	31.89x	-	-	3.1%	14Cr
Average	27.56x	2.62x	10.33x	2.03%	287.06Cr
Weighted average by Cap.	25.29x	3.16x	11.23x	1.74%