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 99,453 136,179 170,089 - -
Change - -25.53% 44.14% 21.82% 36.93% 24.9% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 100,738 137,862 166,489 165,035 162,826
Change - -21.78% 40.75% 20.46% 36.85% 20.77% -0.87% -1.34%
P/E 17x 23.3x 22x 25.4x 28.9x 24.4x 26.5x 23.5x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 8.71x 7.64x 6.49x
PEG - -0.6x 0.4x 4.25x 1.3x 0.5x -3.36x 1.8x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.46x 3.99x 3.68x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 4.36x 3.87x 3.52x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 20.3x 17.7x 15.6x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 23x 19.5x 17.2x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 34.5x 28.2x 24.1x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 2.9% 3.54% 4.14%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.185 1.282 1.384
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.26% 1.36% 1.47%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.852 3.548 4
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 30.8% 36.1% 34.6%
Net sales 1 28,945 29,446 32,235 32,850 33,220 38,142 42,590 46,266
EBITDA 1 6,611 4,151 5,651 5,873 6,860 8,209 9,348 10,431
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,251 8,482 9,474
Net income 1 4,546 2,475 3,745 3,935 4,734 6,845 6,459 7,221
Net Debt 1 -98 2,779 1,991 1,285 1,683 -3,600 -5,055 -7,263
Reference price 2 38.18 30.35 44.30 54.10 74.91 94.01 94.01 94.01
Nbr of stocks (in thousands) 1,992,148 1,866,376 1,842,990 1,838,306 1,818,000 1,809,248 - -
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.($)
24.86x4.45x20.66x1.24% 173B
128.25x18.8x86.4x-.--% 77.59B
112.32x2.61x27.86x-.--% 33.44B
25.65x2.16x13.31x2.7% 33.46B
26.21x2.28x14.87x3.48% 31.18B
16.9x2.15x12.75x2.53% 25.76B
50.14x4.21x31.62x0.62% 19.88B
46.33x3.42x32.15x0.47% 16.21B
26.25x2.86x16.99x0.48% 14.93B
Average 50.77x 4.77x 28.51x 1.28% 47.3B
Weighted average by Cap. 52.30x 6.33x 32.55x 1.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ABB Ltd

Historical PBR trend

Valuation ratios - PBR - ABB Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ABB Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ABB Ltd


Year-on-year evolution of the Yield

Valuation ratios - Yield - ABB Ltd