|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 273.07 USD | +1.95% |
|
+3.62% | +4.37% |
| 06-11 | Microsoft Commercial Chief Judson Althoff to Join GE Aerospace Board of Directors |  |
| 06-10 | Wells Fargo Raises Ecolab Price Target to $275 From $260, Maintains Equal Weight Rating | MT |
Company Valuation: Ecolab Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 67,226 | 41,460 | 56,557 | 66,350 | 74,355 | 75,588 | - | - |
| Change | - | -38.33% | 36.42% | 17.32% | 12.06% | 1.66% | - | - |
| Enterprise Value (EV) 1 | 75,624 | 49,441 | 63,820 | 72,659 | 81,945 | 86,228 | 84,857 | 83,798 |
| Change | - | -34.62% | 29.08% | 13.85% | 12.78% | 5.23% | -1.59% | -1.25% |
| P/E Ratio | 60x | 38.2x | 41.4x | 31.8x | 36.1x | 33.7x | 28.3x | 24.7x |
| PBR | 9.3x | 5.77x | 7.06x | 7.67x | - | 6.84x | 5.94x | 5.37x |
| PEG | - | -14.94x | 1.6x | 0.6x | -29.56x | 3.51x | 1.5x | 1.7x |
| Capitalization / Revenue | 5.28x | 2.92x | 3.69x | 4.22x | 4.62x | 4.27x | 4.01x | 3.8x |
| EV / Revenue | 5.94x | 3.48x | 4.17x | 4.62x | 5.1x | 4.87x | 4.51x | 4.22x |
| EV / EBITDA | 28.6x | 18.2x | 20.9x | 20.4x | 21.1x | 19.6x | 17.3x | 15.4x |
| EV / EBIT | 42x | 27.9x | 30x | 27.7x | 28.3x | 26.1x | 22.6x | 20.1x |
| EV / FCF | 53.3x | 46x | 39x | 39.9x | 43x | 46.1x | 35.3x | 33.9x |
| FCF Yield | 1.88% | 2.18% | 2.57% | 2.5% | 2.32% | 2.17% | 2.83% | 2.95% |
| Dividend per Share 2 | 1.95 | 2.06 | 2.16 | 2.36 | - | 2.919 | 3.147 | 3.41 |
| Rate of return | 0.83% | 1.42% | 1.09% | 1.01% | - | 1.09% | 1.17% | 1.27% |
| EPS 2 | 3.91 | 3.81 | 4.79 | 7.37 | 7.28 | 7.979 | 9.489 | 10.89 |
| Distribution rate | 49.9% | 54.1% | 45.1% | 32% | - | 36.6% | 33.2% | 31.3% |
| Net sales 1 | 12,733 | 14,188 | 15,320 | 15,741 | 16,081 | 17,702 | 18,831 | 19,876 |
| EBITDA 1 | 2,642 | 2,712 | 3,050 | 3,554 | 3,877 | 4,406 | 4,918 | 5,433 |
| EBIT 1 | 1,799 | 1,773 | 2,126 | 2,619 | 2,901 | 3,298 | 3,747 | 4,170 |
| Net income 1 | 1,130 | 1,092 | 1,372 | 2,112 | 2,076 | 2,271 | 2,697 | 3,040 |
| Net Debt 1 | 8,398 | 7,982 | 7,262 | 6,308 | 7,590 | 10,639 | 9,269 | 8,210 |
| Reference price 2 | 234.59 | 145.56 | 198.35 | 234.32 | 262.52 | 268.58 | 268.58 | 268.58 |
| Nbr of stocks (in thousands) | 286,567 | 284,828 | 285,140 | 283,162 | 283,236 | 281,438 | - | - |
| Announcement Date | 2/15/22 | 2/14/23 | 2/13/24 | 2/11/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.66x | 4.87x | 19.57x | 1.09% | 75.59B | |
| 27.63x | 4.37x | 18.62x | 2.31% | 37.21B | |
| 22.13x | 2.65x | 13.73x | 2.42% | 32.03B | |
| 15.5x | 1.47x | 9.3x | 2.04% | 25.67B | |
| 13.07x | 3.29x | 7.09x | 3.08% | 23.79B | |
| 33.65x | 8.07x | 24.95x | 2.76% | 20.73B | |
| 16.19x | 3.4x | 7.4x | 0.96% | 19.92B | |
| 31.05x | 3.67x | 14.77x | 0.35% | 13.76B | |
| 21.25x | 2.59x | 11.86x | 1.6% | 13.13B | |
| 15.75x | 1.69x | 6.78x | 1.94% | 12.97B | |
| Average | 22.99x | 3.61x | 13.41x | 1.85% | 27.48B | |
| Weighted average by Cap. | 25.18x | 3.91x | 15.03x | 1.81% |
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
- ECL Stock
- Valuation Ecolab Inc.
Select your edition
All financial news and data tailored to specific country editions
