Company Valuation: ABB Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 76,054 56,637 81,637 99,453 136,179 186,637 - -
Change - -25.53% 44.14% 21.82% 36.93% 37.05% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 100,738 137,862 182,624 181,677 179,313
Change - -21.78% 40.75% 20.46% 36.85% 32.47% -0.52% -1.3%
P/E 17x 23.3x 22x 25.4x 28.9x 26.8x 29.7x 26.2x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 9.61x 8.47x 7.06x
PEG - -0.6x 0.4x 4.25x 1.3x 0.6x -2.97x 1.9x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.91x 4.46x 4.1x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 4.8x 4.35x 3.94x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 22.2x 19.7x 17.3x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 25.2x 22.1x 19.3x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 38.2x 31.6x 27.1x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 2.62% 3.17% 3.69%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.186 1.276 1.375
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.15% 1.24% 1.34%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.84 3.457 3.929
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 30.9% 36.9% 35%
Net sales 1 28,945 29,446 32,235 32,850 33,220 38,031 41,803 45,561
EBITDA 1 6,611 4,151 5,651 5,873 6,860 8,239 9,199 10,374
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,238 8,235 9,312
Net income 1 4,546 2,475 3,745 3,935 4,734 6,988 6,305 7,096
Net Debt 1 -98 2,779 1,991 1,285 1,683 -4,013 -4,960 -7,324
Reference price 2 38.18 30.35 44.30 54.10 74.91 102.84 102.84 102.84
Nbr of stocks (in thousands) 1,992,148 1,866,376 1,842,990 1,838,306 1,818,000 1,814,882 - -
Announcement Date 2/3/22 2/2/23 2/1/24 1/30/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.53x4.76x21.95x1.16% 185B
102.09x15.02x68.61x-.--% 62.21B
127.48x2.89x30.63x-.--% 35.32B
56.86x4.78x35.87x0.55% 21.37B
33.81x3.73x22.17x0.39% 18.66B
95.21x10.52x76.49x0.55% 16.82B
87.55x8.7x63.13x0.25% 14.55B
32.81x0.65x12.36x0.76% 13.91B
93.35x18.16x68.56x0.21% 11.88B
Average 72.86x 7.69x 44.42x 0.43% 42.18B
Weighted average by Cap. 58.07x 6.89x 36.30x 0.69%

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