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 17,094 - -
Change - -16.9% 13.83% 0.56% -32.61% -2.52% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 19,767 19,240 18,601
Change - -17.12% 9.33% 4.64% -29.57% -2.94% -2.66% -3.32%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 28x 25.3x 23.2x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 2.74x 2.59x 2.45x
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 3.91x 3.77x 3.63x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.53x 4.24x 3.95x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 15.1x 13.9x 12.7x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 23.4x 20.7x 18.9x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 19.7x 18.9x 16.9x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 5.07% 5.28% 5.93%
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% 0.4% 0.47% 0.5%
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 56.60 56.60 56.60
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.($)
27.99x4.53x15.06x0.4% 17.09B
30.39x5.22x19.04x0.85% 120B
25.91x4.74x16.58x2.32% 33.67B
20.95x1.79x12.9x2.23% 30.46B
29.6x3.96x14.95x0.11% 29.1B
19.79x3.31x10.56x1.61% 26.35B
20.86x3.03x13.06x1.12% 25.44B
23.26x2.84x12.26x1.62% 24.92B
93.28x35.17x76.7x0.41% 24.26B
25.78x3.24x15.84x1.75% 23.79B
Average 31.78x 6.78x 20.69x 1.24% 35.48B
Weighted average by Cap. 30.99x 6.19x 19.94x 1.19%

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