Valuation Linde plc Boerse Muenchen

Stocks

Real-time Boerse Muenchen 03:50:00 2026-08-18 EDT			5-day change	1st Jan Change
410.95 ^EUR	+0.55%		-4.23%	+12.78%

08-12	Evercore ISI Adjusts Price Target on Linde to $525 From $515, Keeps Outperform Rating	MT
08-11	Evercore ISI Adjusts Price Target on Linde to $515 From $525, Keeps 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	218,657	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	9.82%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	241,835	242,093	242,101
Change	-	-7.76%	23.52%	1.06%	2.27%	9.41%	0.11%	0%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	28.7x	25.9x	23.5x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.56x	5.36x	5.15x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.2x	2.4x	2.2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	6.02x	5.75x	5.44x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.66x	6.36x	6.03x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	17x	15.9x	14.9x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	22.4x	20.8x	19.2x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	42.9x	35.8x	32.6x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.33%	2.79%	3.06%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.436	6.949	7.493
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.36%	1.47%	1.58%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.52	18.29	20.21
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	38.9%	38%	37.1%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,297	38,041	40,160
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,221	15,229	16,283
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,797	11,646	12,613
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,707	8,355	9,071
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	23,178	23,436	23,444
Reference price ²	346.43	326.18	410.71	418.67	426.39	474.33	474.33	474.33
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LINDE PLC	28.71x	6.66x	17.01x	1.36%	219B
AIR PRODUCTS & CHEMICALS, INC.	88.8x	6.58x	15.3x	2.4%	67B
PERIC SPECIAL GASES CO., LTD.	216.86x	-	-	-	24.35B
NIPPON SANSO HOLDINGS CORPORATION	18.73x	2.3x	9.21x	1.1%	16.52B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	110.59x	18.49x	53.71x	0.29%	8.12B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	92.73x	-	-	-	6.27B
LINDE INDIA LIMITED	95.54x	19.45x	57.16x	0.21%	6.02B
SOL S.P.A.	26.63x	2.79x	10.85x	0.92%	5.68B
AIR WATER INC.	13.34x	0.84x	6.84x	2.77%	3.67B
Average	76.88x	8.16x	24.30x	1.29%	39.59B
Weighted average by Cap.	56.33x	6.82x	17.69x	1.52%