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 99,453 136,179 176,988 - -
Change - -25.53% 44.14% 21.82% 36.93% 29.97% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 100,738 137,862 173,622 172,028 169,664
Change - -21.78% 40.75% 20.46% 36.85% 25.94% -0.92% -1.37%
P/E 17x 23.3x 22x 25.4x 28.9x 25.9x 28x 24.3x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 9.17x 8.05x 6.71x
PEG - -0.6x 0.4x 4.25x 1.3x 0.6x -3.77x 1.6x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.67x 4.24x 3.88x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 4.58x 4.12x 3.72x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 21x 18.7x 16.4x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 24x 20.9x 18.2x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 37.5x 30.2x 25.9x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 2.67% 3.31% 3.87%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.184 1.272 1.374
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.21% 1.3% 1.41%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.768 3.488 4.006
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 31.4% 36.5% 34.3%
Net sales 1 28,945 29,446 32,235 32,850 33,220 37,871 41,711 45,561
EBITDA 1 6,611 4,151 5,651 5,873 6,860 8,248 9,217 10,375
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,241 8,232 9,312
Net income 1 4,546 2,475 3,745 3,935 4,734 6,875 6,298 7,134
Net Debt 1 -98 2,779 1,991 1,285 1,683 -3,366 -4,960 -7,325
Reference price 2 38.18 30.35 44.30 54.10 74.91 97.52 97.52 97.52
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.($)
100.12x14.73x65.62x-.--% 61B
98.52x2.27x24.05x-.--% 26.99B
42.1x3.57x26.94x0.74% 15.65B
88.73x10.4x70.51x0.61% 16.19B
32.54x0.66x12.52x0.77% 14.03B
82.74x8.21x59.57x0.26% 13.74B
22.64x2.6x15.33x0.62% 12.35B
88.6x17.23x65.04x0.22% 11.26B
42.32x - - 0.99% 9.94B
Average 66.48x 7.46x 42.45x 0.47% 20.13B
Weighted average by Cap. 78.13x 8.95x 47.49x 0.31%

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