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 99,453 136,179 180,841 - -
Change - -25.53% 44.14% 21.82% 36.93% 32.8% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 100,738 137,862 176,828 175,881 173,517
Change - -21.78% 40.75% 20.46% 36.85% 28.26% -0.54% -1.34%
P/E 17x 23.3x 22x 25.4x 28.9x 25.9x 28.6x 25.1x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 9.24x 8.21x 6.84x
PEG - -0.6x 0.4x 4.25x 1.3x 0.5x -3x 1.8x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.75x 4.31x 3.95x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 4.65x 4.2x 3.79x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 21.5x 19x 16.6x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 24.4x 21.2x 18.4x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 37x 30.6x 26.2x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 2.7% 3.27% 3.82%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.198 1.288 1.39
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.2% 1.29% 1.39%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.847 3.48 3.973
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 31.1% 37% 35%
Net sales 1 28,945 29,446 32,235 32,850 33,220 38,045 41,916 45,811
EBITDA 1 6,611 4,151 5,651 5,873 6,860 8,233 9,248 10,461
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,247 8,287 9,409
Net income 1 4,546 2,475 3,745 3,935 4,734 6,997 6,340 7,164
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 99.64 99.64 99.64
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.($)
25.9x4.65x21.48x1.2% 181B
98.35x14.4x66.21x-.--% 59.64B
123.96x2.82x29.85x-.--% 34.89B
55.8x4.69x35.21x0.56% 21.26B
34.12x3.77x22.37x0.38% 19.09B
95.13x10.38x75.43x0.55% 16.54B
87.08x8.65x62.8x0.25% 14.42B
31.04x0.62x11.79x0.81% 13.36B
66.07x12.71x48.96x0.31% 10.85B
Average 68.61x 6.96x 41.57x 0.45% 41.21B
Weighted average by Cap. 55.74x 6.50x 34.76x 0.71%

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