|
Market Closed -
Euronext Paris
11:55:00 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 170.16 EUR | +2.24% |
|
+1.59% | +16.80% |
| 09-24 | UK regulator weighs impact of Air Liquide-Vivisol merger | AN |
| 09-24 | UK Launches Probe into Vivisol's Proposed Purchase of Air Liquide Healthcare's Home Oxygen Services Business | MT |
Company Valuation: Air Liquide
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 72,468 | 69,140 | 92,004 | 90,397 | 92,556 | 108,302 | - | - |
| Change | - | -4.59% | 33.07% | -1.75% | 2.39% | 17.01% | - | - |
| Enterprise Value (EV) 1 | 82,916 | 79,401 | 101,225 | 99,556 | 100,972 | 120,196 | 120,099 | 119,568 |
| Change | - | -4.24% | 27.49% | -1.65% | 1.42% | 19.04% | -0.08% | -0.44% |
| P/E | 28.1x | 25.1x | 29.9x | 27.3x | 26.3x | 27.5x | 24.6x | 22.3x |
| PBR | 3.92x | 2.92x | 3.79x | 3.36x | 3.53x | 3.85x | 3.63x | 3.42x |
| PEG | - | 3.82x | 2.5x | 3.89x | 4.19x | 2.4x | 2x | 2.2x |
| Capitalization / Revenue | 3.11x | 2.31x | 3.33x | 3.34x | 3.44x | 3.85x | 3.67x | 3.5x |
| EV / Revenue | 3.55x | 2.65x | 3.67x | 3.68x | 3.75x | 4.27x | 4.07x | 3.86x |
| EV / EBITDA | 13.1x | 10.8x | 13.4x | 12.6x | 12.4x | 13.8x | 12.7x | 11.7x |
| EV / EBIT | 19.9x | 16.3x | 20x | 18.5x | 18.1x | 19.8x | 18x | 16.5x |
| EV / FCF | 31.2x | 31.3x | 35.3x | 35.6x | 37.7x | 48.1x | 33.7x | 31.4x |
| FCF Yield | 3.2% | 3.2% | 2.83% | 2.81% | 2.65% | 2.08% | 2.97% | 3.18% |
| Dividend per Share 2 | 2.179 | 2.438 | 2.645 | 3 | 3.364 | 3.607 | 3.913 | 4.191 |
| Rate of return | 1.89% | 2.23% | 1.82% | 2.1% | 2.31% | 2.12% | 2.3% | 2.46% |
| EPS 2 | 4.095 | 4.364 | 4.876 | 5.218 | 5.545 | 6.184 | 6.926 | 7.629 |
| Distribution rate | 53.2% | 55.9% | 54.2% | 57.5% | 60.7% | 58.3% | 56.5% | 54.9% |
| Net sales 1 | 23,335 | 29,934 | 27,608 | 27,058 | 26,940 | 28,129 | 29,516 | 30,950 |
| EBITDA 1 | 6,333 | 7,328 | 7,550 | 7,896 | 8,145 | 8,740 | 9,481 | 10,179 |
| EBIT 1 | 4,160 | 4,862 | 5,068 | 5,391 | 5,582 | 6,077 | 6,681 | 7,242 |
| Net income 1 | 2,572 | 2,759 | 3,078 | 3,306 | 3,518 | 3,927 | 4,397 | 4,843 |
| Net Debt 1 | 10,448 | 10,261 | 9,221 | 9,159 | 8,416 | 11,894 | 11,797 | 11,266 |
| Reference price 2 | 115.19 | 109.42 | 145.55 | 142.65 | 145.69 | 170.16 | 170.16 | 170.16 |
| Nbr of stocks (in thousands) | 629,109 | 631,864 | 632,098 | 633,679 | 635,292 | 636,471 | - | - |
| Announcement Date | 2/16/22 | 2/16/23 | 2/20/24 | 2/21/25 | 2/20/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.52x | 4.27x | 13.75x | 2.12% | 122B | |
| 29.27x | 6.72x | 17.18x | 1.34% | 221B | |
| 28.61x | 3.5x | 17.92x | 1.01% | 77.11B | |
| 19.06x | 6.13x | 30.46x | 3.6% | 64.73B | |
| 81.92x | 6.17x | 14.34x | 2.6% | 61.81B | |
| 61.73x | 1.27x | 8.42x | 6.44% | 36.61B | |
| 10.99x | 1.17x | 6.34x | 3.02% | 32.17B | |
| 9.04x | 3.03x | 7.11x | 4.67% | 24.36B | |
| 43.77x | 5.61x | 29.84x | 1.3% | 24.02B | |
| 14.53x | 1.69x | 9.92x | 2.75% | 23.37B | |
| Average | 32.64x | 3.95x | 15.53x | 2.89% | 68.71B | |
| Weighted average by Cap. | 32.82x | 4.93x | 16.51x | 2.28% |
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
- Stock Market
- Stocks
- AI Stock
- Valuation Air Liquide
Select your edition
All financial news and data tailored to specific country editions
