Company Valuation: Abbott Laboratories

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 241,365 191,427 191,088 196,184 217,859 163,609 - -
Change - -20.69% -0.18% 2.67% 11.05% -24.9% - -
Enterprise Value (EV) 1 249,166 198,318 198,871 202,693 222,266 175,297 172,465 168,567
Change - -20.41% 0.28% 1.92% 9.66% -21.13% -1.62% -2.26%
P/E 35.7x 28.1x 33.8x 14.8x 33.7x 23.2x 19.8x 17.3x
PBR 6.93x 5.2x 4.94x 4.11x 4.18x 3.31x 3.17x 2.96x
PEG - -36.9x -2x 0x -0.7x 2.67x 1.2x 1.2x
Capitalization / Revenue 5.6x 4.39x 4.76x 4.68x 4.91x 3.26x 2.99x 2.79x
EV / Revenue 5.78x 4.54x 4.96x 4.83x 5.01x 3.49x 3.15x 2.88x
EV / EBITDA 19.4x 15.9x 19.5x 19.1x 18.9x 13.1x 11.8x 10.6x
EV / EBIT 22x 17.7x 22.3x 21.8x 21.6x 15x 13.2x 11.7x
EV / FCF 28.8x 25.4x 39.3x 31.9x 30.1x 20.2x 18.3x 16.2x
FCF Yield 3.47% 3.94% 2.54% 3.13% 3.33% 4.94% 5.47% 6.16%
Dividend per Share 2 1.82 1.92 2.08 2.24 2.4 2.547 2.715 2.866
Rate of return 1.29% 1.75% 1.89% 1.98% 1.92% 2.71% 2.89% 3.05%
EPS 2 3.94 3.91 3.26 7.64 3.72 4.043 4.736 5.437
Distribution rate 46.2% 49.1% 63.8% 29.3% 64.5% 63% 57.3% 52.7%
Net sales 1 43,075 43,653 40,109 41,950 44,328 50,256 54,748 58,610
EBITDA 1 12,815 12,485 10,188 10,635 11,735 13,414 14,578 15,961
EBIT 1 11,324 11,231 8,911 9,295 10,301 11,665 13,038 14,362
Net income 1 7,071 6,933 5,723 13,402 6,524 7,018 8,389 9,226
Net Debt 1 7,801 6,891 7,783 6,509 4,407 11,689 8,857 4,959
Reference price 2 140.74 109.79 110.07 113.11 125.29 93.93 93.93 93.93
Nbr of stocks (in thousands) 1,714,968 1,743,574 1,736,059 1,734,455 1,738,834 1,741,813 - -
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.($)
19.01x3.31x11.67x3.53% 107B
16.88x0.19x11.92x0.78% 59.04B
31.57x7.65x20x1.27% 51.72B
37.86x3.01x10.33x2.53% 41.87B
39.35x1.42x12.52x0.2% 34.7B
30.62x5.46x17.4x-.--% 28.93B
42.01x7.28x26.26x0.25% 24.99B
23.76x3.47x12.49x1.22% 21.05B
46.6x6.27x20.14x0.47% 20.39B
Average 31.96x 4.23x 15.86x 1.14% 43.34B
Weighted average by Cap. 28.22x 3.79x 14.59x 1.66%

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