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 17,771 - -
Change - -16.9% 13.83% 0.56% -32.61% 1.34% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 20,443 19,916 19,277
Change - -17.12% 9.33% 4.64% -29.57% 0.38% -2.58% -3.21%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 29.1x 26.3x 24.1x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 2.85x 2.69x 2.54x
PEG - 1.1x 1.9x -11.04x -1.1x 1.1x 2.5x 2.68x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 4.07x 3.92x 3.77x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.68x 4.39x 4.09x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 15.6x 14.3x 13.2x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 24.2x 21.4x 19.5x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 20.4x 19.6x 17.5x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 4.9% 5.1% 5.72%
Dividend per Share 2 0.28 0.28 0.29 0.32 0.28 0.226 0.2688 0.2825
Rate of return 0.37% 0.44% 0.39% 0.43% 0.51% 0.38% 0.46% 0.48%
EPS 2 1.63 2.1 2.43 2.36 1.59 2.022 2.237 2.438
Distribution rate 17.2% 13.3% 11.9% 13.6% 17.6% 11.2% 12% 11.6%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,367 4,538 4,708
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,313 1,389 1,460
EBIT 1 812.8 987.4 1,134 1,207 720.2 843.3 930.3 986.5
Net income 1 573.9 755.2 865.8 832.9 532.7 617.9 677.4 738.9
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,672 2,146 1,506
Reference price 2 76.29 64.25 73.63 75.00 55.21 58.84 58.84 58.84
Nbr of stocks (in thousands) 358,578 353,808 351,434 346,949 317,612 302,017 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.1x4.68x15.57x0.38% 17.77B
31.35x5.38x19.61x0.81% 123B
27.4x5.05x17.68x2.2% 35.37B
21.73x1.86x13.4x2.15% 31.59B
30.41x4.05x15.32x0.11% 29.9B
21.34x3.59x11.35x1.52% 27.83B
21.45x3.11x13.42x1.09% 26.16B
23.99x2.93x12.63x1.57% 25.71B
100.96x38.08x83.04x0.37% 26.25B
26.76x3.36x16.42x1.69% 24.8B
Average 33.45x 7.21x 21.84x 1.19% 36.88B
Weighted average by Cap. 32.64x 6.63x 21.10x 1.14%

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