Valuation Linde plc BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:20 2026-07-24 EDT			5-day change	1st Jan Change
449.20 ^EUR	+1.08%		+0.13%	+23.95%

07-22	Chemicals Companies Likely to Report In-Line Quarterly Results, Deutsche Bank Says	MT
07-17	Bernstein Adjusts Price Target on Linde to $559 From $561, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	176,328	160,663	199,149	199,353	199,102	236,851	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	18.96%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	259,694	260,269	260,324
Change	-	-7.76%	23.52%	1.06%	2.27%	17.49%	0.22%	0.02%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	31.2x	28x	25.1x
PBR	4x	4.07x	5.09x	5.3x	5.26x	6.06x	5.84x	5.6x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.5x	2.5x	2.2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	6.59x	6.27x	5.92x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	7.22x	6.89x	6.5x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	18.3x	17.2x	16x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	24x	22.2x	20.5x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	43.5x	38.4x	35x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.3%	2.6%	2.86%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.424	6.927	7.468
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.25%	1.35%	1.46%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.44	18.31	20.4
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39.1%	37.8%	36.6%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	35,946	37,784	40,037
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,177	15,165	16,304
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,813	11,699	12,685
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,642	8,308	9,057
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	22,843	23,418	23,473
Reference price ²	346.43	326.18	410.71	418.67	426.39	512.28	512.28	512.28
Nbr of stocks (in thousands)	508,987	492,561	484,890	476,158	466,949	462,347	-	-
Announcement Date	2/10/22	2/7/23	2/6/24	2/6/25	2/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIR PRODUCTS & CHEMICALS, INC.	22.69x	6.53x	15.39x	2.43%	66.33B
PERIC SPECIAL GASES CO., LTD.	203.03x	-	-	-	19.21B
NIPPON SANSO HOLDINGS CORPORATION	18.79x	2.28x	9.18x	1.12%	15.59B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	111.88x	17.17x	49.87x	0.32%	7.49B
SOL S.P.A.	30.96x	3.21x	12.47x	0.79%	6.5B
LINDE INDIA LIMITED	95.13x	19.54x	56.35x	0.18%	5.96B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	81.21x	-	-	-	5.47B
AIR WATER INC.	11.06x	0.86x	7.61x	2.89%	3.63B
HANGZHOU OXYGEN PLANT GROUP CO., LTD.	19.64x	1.63x	8.96x	1.82%	3.35B
Average	66.04x	7.32x	22.83x	1.36%	14.84B
Weighted average by Cap.	58.83x	6.83x	18.49x	1.87%