Valuation Ecolab Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:35:49 2026-06-22 EDT			5-day change	1st Jan Change
237.10 ^EUR	+1.41%		+3.78%	+5.03%

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

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	75,740	-	-
Change	-	-38.33%	36.42%	17.32%	12.06%	1.86%	-	-
Enterprise Value (EV) ¹	75,624	49,441	63,820	72,659	81,945	86,380	85,009	83,950
Change	-	-34.62%	29.08%	13.85%	12.78%	5.41%	-1.59%	-1.25%
P/E	60x	38.2x	41.4x	31.8x	36.1x	33.7x	28.4x	24.7x
PBR	9.3x	5.77x	7.06x	7.67x	-	6.85x	5.95x	5.38x
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	4.28x	4.02x	3.81x
EV / Revenue	5.94x	3.48x	4.17x	4.62x	5.1x	4.88x	4.51x	4.22x
EV / EBITDA	28.6x	18.2x	20.9x	20.4x	21.1x	19.6x	17.3x	15.5x
EV / EBIT	42x	27.9x	30x	27.7x	28.3x	26.2x	22.7x	20.1x
EV / FCF	53.3x	46x	39x	39.9x	43x	46.1x	35.4x	34x
FCF Yield	1.88%	2.18%	2.57%	2.5%	2.32%	2.17%	2.82%	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%	-	1.08%	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	269.12	269.12	269.12
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GIVAUDAN SA	28.1x	4.43x	18.92x	2.27%	37.17B
SIKA AG	22.83x	2.72x	14.12x	2.34%	32.51B
FUJIFILM HOLDINGS CORPORATION	15.25x	1.45x	9.17x	2.07%	25.08B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	12.51x	3.1x	6.64x	3.22%	22.76B
EMS-CHEMIE HOLDING AG	34.01x	8.16x	25.19x	2.73%	20.58B
DUPONT DE NEMOURS, INC.	27.03x	2.87x	11.73x	1.83%	19.33B
ALBEMARLE CORPORATION	15.37x	3.2x	6.91x	1.02%	18.91B
SOLSTICE ADVANCED MATERIALS, INC.	30.66x	3.63x	14.59x	0.35%	13.59B
SYMRISE AG	22.14x	2.68x	12.3x	1.53%	13.53B
Average	23.10x	3.58x	13.29x	1.93%	22.61B
Weighted average by Cap.	23.02x	3.59x	13.68x	2.07%