|
Market Closed -
London S.E.
11:30:00 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 170.54 EUR | +2.12% |
|
+2.08% | +17.38% |
| 08-31 | Activist investor Elliott has stake in Air Liquide, pushes for changes, sources say | RE |
| 08-31 | Activist Elliott built position in Air Liquide, pushes for changes, sources say | RE |
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 | 107,907 | - | - |
| Change | - | -4.59% | 33.07% | -1.75% | 2.39% | 16.59% | - | - |
| Enterprise Value (EV) 1 | 82,916 | 79,401 | 101,225 | 99,556 | 100,972 | 119,024 | 118,900 | 118,140 |
| Change | - | -4.24% | 27.49% | -1.65% | 1.42% | 17.88% | -0.1% | -0.64% |
| P/E | 28.1x | 25.1x | 29.9x | 27.3x | 26.3x | 27.1x | 24.4x | 22.2x |
| PBR | 3.92x | 2.92x | 3.79x | 3.36x | 3.53x | 3.77x | 3.53x | 3.29x |
| PEG | - | 3.82x | 2.5x | 3.89x | 4.19x | 2.1x | 2.2x | 2.2x |
| Capitalization / Revenue | 3.11x | 2.31x | 3.33x | 3.34x | 3.44x | 3.84x | 3.67x | 3.5x |
| EV / Revenue | 3.55x | 2.65x | 3.67x | 3.68x | 3.75x | 4.24x | 4.04x | 3.83x |
| EV / EBITDA | 13.1x | 10.8x | 13.4x | 12.6x | 12.4x | 13.6x | 12.5x | 11.6x |
| EV / EBIT | 19.9x | 16.3x | 20x | 18.5x | 18.1x | 19.6x | 17.8x | 16.4x |
| EV / FCF | 31.2x | 31.3x | 35.3x | 35.6x | 37.7x | 45.4x | 33.4x | 29.6x |
| FCF Yield | 3.2% | 3.2% | 2.83% | 2.81% | 2.65% | 2.2% | 3% | 3.38% |
| Dividend per Share 2 | 2.179 | 2.438 | 2.645 | 3 | 3.364 | 3.632 | 3.887 | 4.158 |
| Rate of return | 1.89% | 2.23% | 1.82% | 2.1% | 2.31% | 2.14% | 2.29% | 2.45% |
| EPS 2 | 4.095 | 4.364 | 4.876 | 5.218 | 5.545 | 6.249 | 6.939 | 7.639 |
| Distribution rate | 53.2% | 55.9% | 54.2% | 57.5% | 60.7% | 58.1% | 56% | 54.4% |
| Net sales 1 | 23,335 | 29,934 | 27,608 | 27,058 | 26,940 | 28,086 | 29,438 | 30,863 |
| EBITDA 1 | 6,333 | 7,328 | 7,550 | 7,896 | 8,145 | 8,737 | 9,475 | 10,161 |
| EBIT 1 | 4,160 | 4,862 | 5,068 | 5,391 | 5,582 | 6,075 | 6,665 | 7,224 |
| Net income 1 | 2,572 | 2,759 | 3,078 | 3,306 | 3,518 | 3,951 | 4,389 | 4,830 |
| Net Debt 1 | 10,448 | 10,261 | 9,221 | 9,159 | 8,416 | 11,117 | 10,993 | 10,233 |
| Reference price 2 | 115.19 | 109.42 | 145.55 | 142.65 | 145.69 | 169.54 | 169.54 | 169.54 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.17x | 4.24x | 13.64x | 2.14% | 125B | |
| 16.38x | 6.12x | 39.17x | 2.28% | 55.22B | |
| 59.17x | 1.38x | 9.67x | 5.87% | 40.19B | |
| 12.7x | 1.28x | 6.9x | 2.66% | 36.31B | |
| 10.13x | 3.27x | 7.69x | 4.29% | 26.47B | |
| 19.77x | 0.86x | 6.61x | 1.18% | 20.7B | |
| 11.71x | 1.04x | 8.36x | 3.58% | 20.57B | |
| 8.7x | 0.87x | 5.35x | 4.33% | 20.57B | |
| 71.91x | 13.05x | 47.48x | 0.07% | 19.31B | |
| Average | 26.41x | 3.57x | 16.10x | 2.93% | 40.53B | |
| Weighted average by Cap. | 26.42x | 3.75x | 16.59x | 2.82% |
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
- 0NWF Stock
- Valuation Air Liquide
Select your edition
All financial news and data tailored to specific country editions
