Valuation Service Corporation International

Stocks

Market Closed - NYSE 01:30:02 21/10/2026 am IST			5-day change	1st Jan Change
82.20 ^USD	+1.76%		+5.61%	+5.43%

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	11,010	-	-
Change	-	-9.17%	-4.9%	14.15%	-5.32%	0.73%	-	-
Enterprise Value (EV) ¹	15,405	14,784	14,604	16,161	15,826	16,018	15,949	15,803
Change	-	-4.03%	-1.22%	10.66%	-2.07%	1.21%	-0.43%	-0.92%
P/E	15x	19.6x	19.4x	22.6x	20.5x	19.3x	17.7x	16.1x
PBR	6.06x	6.36x	6.5x	6.9x	6.79x	7.03x	6.52x	5.84x
PEG	-	-0.8x	-	-	2.68x	1.9x	1.9x	1.69x
Capitalization / Revenue	2.83x	2.59x	2.47x	2.76x	2.54x	2.47x	2.38x	2.28x
EV / Revenue	3.72x	3.6x	3.56x	3.86x	3.67x	3.59x	3.45x	3.28x
EV / EBITDA	10.7x	11.6x	11.7x	12.6x	12x	11.7x	11.1x	10.6x
EV / EBIT	13.3x	15x	15.6x	17x	16.3x	15.7x	14.9x	14.1x
EV / FCF	25x	32.4x	28.8x	29.1x	28.6x	22.9x	25x	23.5x
FCF Yield	4%	3.08%	3.47%	3.44%	3.5%	4.37%	3.99%	4.25%
Dividend per Share ²	0.88	1.02	1.12	1.2	1.3	1.402	1.482	1.54
Rate of return	1.24%	1.48%	1.64%	1.5%	1.67%	1.74%	1.84%	1.91%
EPS ²	4.72	3.53	3.53	3.53	3.8	4.183	4.573	5.008
Distribution rate	18.6%	28.9%	31.7%	34%	34.2%	33.5%	32.4%	30.8%
Net sales ¹	4,143	4,109	4,100	4,186	4,309	4,466	4,626	4,821
EBITDA ¹	1,440	1,272	1,246	1,280	1,314	1,366	1,431	1,487
EBIT ¹	1,162	984.7	934.4	951.6	973.9	1,021	1,071	1,120
Net income ¹	802.9	565.3	537.3	518.6	542.6	576.3	613.1	653
Net Debt ¹	3,698	4,150	4,491	4,617	4,896	5,008	4,939	4,793
Reference price ²	70.99	69.14	68.45	79.82	77.97	80.78	80.78	80.78
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	19.31x	3.59x	11.72x	1.74%	1.1TCr
H&R BLOCK, INC.	8.14x	1.69x	6.24x	3.91%	583.91Cr
FRONTDOOR, INC.	19.64x	2.82x	10.48x	-	550.04Cr
VALVOLINE INC.	30.48x	2.66x	9.96x	-.--%	391.95Cr
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	15.19x	1.5x	8.94x	-.--%	338.11Cr
BOYD GROUP SERVICES INC.	84.19x	1.05x	7.9x	0.51%	222.56Cr
DRIVEN BRANDS HOLDINGS INC.	12.56x	1.94x	8.99x	-	194.18Cr
VESTIS CORPORATION	89.52x	1.15x	9.76x	-	187.93Cr
KEEPER TECHNICAL LABORATORY CO., LTD.	16.15x	2.92x	8.74x	2.69%	64Cr
Average	32.80x	2.15x	9.19x	1.47%	403.75Cr
Weighted average by Cap.	25.57x	2.49x	9.67x	1.66%