Valuation Linde plc Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:03 2026-09-15 EDT			5-day change	1st Jan Change
400.80 ^EUR	-0.22%		-2.14%	+10.84%

09-04	Linde Poised to Resume 10%-Plus EPS Growth in 2027, Deutsche Bank Says	MT
09-01	Air Liquide rises as Elliott reportedly builds stake, pushes for higher margins	RE

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	213,415	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	7.19%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	236,600	236,693	236,515
Change	-	-7.76%	23.52%	1.06%	2.27%	7.04%	0.04%	-0.08%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	28.3x	25.5x	23.1x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.44x	5.23x	4.97x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.3x	2.4x	2.2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	5.88x	5.6x	5.3x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.51x	6.21x	5.87x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	16.6x	15.6x	14.5x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	21.9x	20.3x	18.7x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	41.9x	34.9x	31.9x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.38%	2.87%	3.14%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.437	6.917	7.416
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.39%	1.49%	1.6%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.37	18.15	20.08
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39.3%	38.1%	36.9%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,326	38,100	40,296
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,210	15,204	16,262
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,811	11,665	12,674
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,654	8,304	9,024
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	23,185	23,278	23,100
Reference price ²	346.43	326.18	410.71	418.67	426.39	462.96	462.96	462.96
Nbr of stocks (in thousands)	508,987	492,561	484,890	476,158	466,949	460,980	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LINDE PLC	28.37x	6.53x	16.7x	1.39%	214B
AIR PRODUCTS & CHEMICALS, INC.	84.74x	6.35x	14.76x	2.52%	63.94B
PERIC SPECIAL GASES CO., LTD.	152.55x	-	-	-	17.2B
NIPPON SANSO HOLDINGS CORPORATION	16.8x	2.1x	8.46x	1.22%	15.28B
SOL S.P.A.	26.19x	2.78x	10.68x	0.93%	5.59B
LINDE INDIA LIMITED	88.15x	17.93x	52.69x	0.23%	5.54B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	74.51x	12.73x	37.04x	0.39%	5.49B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	78.15x	-	-	-	5.31B
AIR WATER INC.	13.88x	0.91x	7.29x	2.38%	4.41B
Average	62.59x	7.05x	21.09x	1.29%	37.43B
Weighted average by Cap.	47.18x	6.44x	16.65x	1.58%