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 19,039 - -
Change - -16.9% 13.83% 0.56% -32.61% 8.57% - -
Enterprise Value (EV) 1 30,496 25,274 27,633 28,915 20,366 21,655 21,127 20,442
Change - -17.12% 9.33% 4.64% -29.57% 6.33% -2.44% -3.24%
P/E 46.8x 30.6x 30.3x 31.8x 34.7x 31.5x 28.2x 25.6x
PBR 2.88x 2.34x 2.54x 2.6x 2.68x 3.04x 2.88x 2.72x
PEG - 1.1x 1.9x -11.04x -1.1x 1.3x 2.4x 2.5x
Capitalization / Revenue 5.21x 3.9x 4.27x 4.18x 4.22x 4.39x 4.23x 4.06x
EV / Revenue 5.8x 4.34x 4.56x 4.64x 4.9x 4.99x 4.69x 4.36x
EV / EBITDA 23.7x 16.7x 16.5x 16.4x 16.5x 16.4x 15.3x 14x
EV / EBIT 37.5x 25.6x 24.4x 24x 28.3x 22.1x 20.4x 16.9x
EV / FCF 33.5x 20.9x 22.2x 20.6x 20.8x 22.6x 21x 18.8x
FCF Yield 2.99% 4.78% 4.51% 4.86% 4.8% 4.43% 4.76% 5.33%
Dividend per Share 2 0.28 0.28 0.29 0.32 0.28 0.3094 0.3268 0.3319
Rate of return 0.37% 0.44% 0.39% 0.43% 0.51% 0.5% 0.52% 0.53%
EPS 2 1.63 2.1 2.43 2.36 1.59 1.983 2.211 2.44
Distribution rate 17.2% 13.3% 11.9% 13.6% 17.6% 15.6% 14.8% 13.6%
Net sales 1 5,255 5,826 6,065 6,232 4,159 4,339 4,502 4,686
EBITDA 1 1,287 1,515 1,671 1,767 1,233 1,319 1,384 1,458
EBIT 1 812.8 987.4 1,134 1,207 720.2 981.3 1,034 1,210
Net income 1 573.9 755.2 865.8 832.9 532.7 616.1 677.6 739.3
Net Debt 1 3,140 2,542 1,757 2,894 2,830 2,617 2,089 1,404
Reference price 2 76.29 64.25 73.63 75.00 55.21 62.45 62.45 62.45
Nbr of stocks (in thousands) 358,578 353,808 351,434 346,949 317,612 304,861 - -
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.($)
31.49x4.99x16.42x0.5% 19.04B
35.19x6.05x22.4x0.76% 121B
32.81x6.1x21.11x1.84% 40.32B
35.4x4.51x16.66x0.1% 33.18B
21.26x1.75x12.91x2.28% 30.22B
122.39x42.37x99.33x0.31% 28.81B
27.41x3.29x14.32x1.38% 29.78B
23.98x3.52x15.15x0.98% 29.29B
26.17x3.38x16.17x1.73% 24.24B
85.9x5.93x31.22x - 21.02B
Average 44.20x 8.19x 26.57x 1.1% 37.67B
Weighted average by Cap. 41.08x 7.70x 25.46x 1.04%

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