Valuation Linde plc Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:46 2026-07-30 EDT			5-day change	1st Jan Change
439.00 ^EUR	-1.26%		-1.83%	+21.27%

07-30	Declaration of Voting Results by Linde plc	CI
07-28	Linde plc Declares Third Quarter 2026 Dividend, Payable on September 17, 2026	CI

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	236,338	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	18.7%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	259,181	259,756	259,811
Change	-	-7.76%	23.52%	1.06%	2.27%	17.26%	0.22%	0.02%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	30.9x	27.8x	24.9x
PBR	4x	4.07x	5.09x	5.3x	5.26x	6.02x	5.8x	5.56x
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	6.57x	6.26x	5.9x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	7.21x	6.87x	6.49x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	18.3x	17.1x	15.9x
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	43.4x	38.3x	34.9x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.3%	2.61%	2.87%
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%	1.26%	1.36%	1.47%
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	508.64	508.64	508.64
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIR PRODUCTS & CHEMICALS, INC.	22.41x	6.47x	15.25x	2.46%	65.53B
PERIC SPECIAL GASES CO., LTD.	210.61x	-	-	-	23.55B
NIPPON SANSO HOLDINGS CORPORATION	18.28x	2.28x	9.3x	1.14%	15.41B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	91.11x	15.32x	44.51x	0.36%	6.66B
SOL S.P.A.	28.8x	3x	11.66x	0.85%	6.04B
LINDE INDIA LIMITED	94.95x	19.5x	56.24x	0.18%	5.99B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	77.74x	-	-	-	5.24B
AIR WATER INC.	11.14x	0.86x	7.64x	2.87%	3.65B
HANGZHOU OXYGEN PLANT GROUP CO., LTD.	19.7x	1.65x	9.02x	1.8%	3.37B
Average	63.86x	7.01x	21.94x	1.38%	15.05B
Weighted average by Cap.	63.30x	6.60x	17.85x	1.91%