|
Market Closed -
Euronext Paris
12:55:00 2026-10-28 EDT
|
Pre-market 02:53:16 | |||
| 174.24 EUR | -0.11% |
|
175.47 | +0.71% |
| 02:54am | Air Liquide's Q3 Total Revenue Rises; Outlook Affirmed | MT |
| 02:52am | Air Liquide Revenue Rises on Strong Gas Business | DJ |
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 | 110,899 | - | - |
| Change | - | -4.59% | 33.07% | -1.75% | 2.39% | 19.82% | - | - |
| Enterprise Value (EV) 1 | 82,916 | 79,401 | 101,225 | 99,556 | 100,972 | 122,924 | 123,991 | 124,940 |
| Change | - | -4.24% | 27.49% | -1.65% | 1.42% | 21.74% | 0.87% | 0.76% |
| P/E | 28.1x | 25.1x | 29.9x | 27.3x | 26.3x | 28.2x | 25.1x | 22.5x |
| PBR | 3.92x | 2.92x | 3.79x | 3.36x | 3.53x | 3.93x | 3.82x | 3.67x |
| PEG | - | 3.82x | 2.5x | 3.89x | 4.19x | 2.5x | 2x | 1.9x |
| Capitalization / Revenue | 3.11x | 2.31x | 3.33x | 3.34x | 3.44x | 3.93x | 3.74x | 3.57x |
| EV / Revenue | 3.55x | 2.65x | 3.67x | 3.68x | 3.75x | 4.35x | 4.19x | 4.02x |
| EV / EBITDA | 13.1x | 10.8x | 13.4x | 12.6x | 12.4x | 14x | 13x | 12.2x |
| EV / EBIT | 19.9x | 16.3x | 20x | 18.5x | 18.1x | 20.2x | 18.5x | 17.1x |
| EV / FCF | 31.2x | 31.3x | 35.3x | 35.6x | 37.7x | 47.4x | 37.6x | 33.5x |
| FCF Yield | 3.2% | 3.2% | 2.83% | 2.81% | 2.65% | 2.11% | 2.66% | 2.98% |
| Dividend per Share 2 | 2.179 | 2.438 | 2.645 | 3 | 3.364 | 3.664 | 3.99 | 4.288 |
| Rate of return | 1.89% | 2.23% | 1.82% | 2.1% | 2.31% | 2.1% | 2.29% | 2.46% |
| EPS 2 | 4.095 | 4.364 | 4.876 | 5.218 | 5.545 | 6.174 | 6.94 | 7.747 |
| Distribution rate | 53.2% | 55.9% | 54.2% | 57.5% | 60.7% | 59.3% | 57.5% | 55.3% |
| Net sales 1 | 23,335 | 29,934 | 27,608 | 27,058 | 26,940 | 28,228 | 29,619 | 31,068 |
| EBITDA 1 | 6,333 | 7,328 | 7,550 | 7,896 | 8,145 | 8,761 | 9,504 | 10,260 |
| EBIT 1 | 4,160 | 4,862 | 5,068 | 5,391 | 5,582 | 6,083 | 6,696 | 7,311 |
| Net income 1 | 2,572 | 2,759 | 3,078 | 3,306 | 3,518 | 3,930 | 4,382 | 4,839 |
| Net Debt 1 | 10,448 | 10,261 | 9,221 | 9,159 | 8,416 | 12,026 | 13,093 | 14,041 |
| Reference price 2 | 115.19 | 109.42 | 145.55 | 142.65 | 145.69 | 174.24 | 174.24 | 174.24 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.22x | 4.35x | 14.03x | 2.1% | 124B | |
| 31.01x | 7.09x | 18.12x | 1.27% | 234B | |
| 28.82x | 3.49x | 18.04x | 1% | 77.04B | |
| 20.61x | 7.33x | 32.57x | 3.59% | 77.96B | |
| 91.2x | 6.71x | 15.62x | 2.35% | 68.41B | |
| 88.71x | 1.31x | 9.18x | 5.86% | 37.78B | |
| 10.94x | 1.07x | 5.83x | 2.82% | 33.08B | |
| 16.35x | 1.87x | 10.93x | 2.46% | 26.33B | |
| 17.42x | 0.87x | 6.04x | 4.08% | 24.8B | |
| 8.53x | 2.77x | 6.37x | 5.24% | 24B | |
| Average | 34.18x | 3.69x | 13.67x | 3.08% | 72.73B | |
| Weighted average by Cap. | 35.20x | 5.12x | 16.65x | 2.31% |
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
- Stock Market
- Stocks
- AI Stock
- Valuation Air Liquide
Select your edition
All financial news and data tailored to specific country editions
