Valuation Linde plc Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 11:22:08 2026-07-23 EDT			5-day change	1st Jan Change
446.50 ^EUR	+0.47%		-0.71%	+23.92%

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	235,182	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	18.12%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	258,025	258,600	258,655
Change	-	-7.76%	23.52%	1.06%	2.27%	16.73%	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	6.54x	6.22x	5.87x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	7.18x	6.84x	6.46x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	18.2x	17.1x	15.9x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	23.9x	22.1x	20.4x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	43.3x	38.2x	34.7x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.31%	2.62%	2.88%
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	508.67	508.67	508.67
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.	22.58x	6.51x	15.36x	2.43%	66.14B
PERIC SPECIAL GASES CO., LTD.	173.55x	-	-	-	16.42B
NIPPON SANSO HOLDINGS CORPORATION	19.02x	2.3x	9.28x	1.1%	15.84B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	106.38x	16.35x	47.49x	0.33%	7.12B
SOL S.P.A.	30.52x	3.17x	12.3x	0.8%	6.42B
LINDE INDIA LIMITED	96.62x	19.85x	57.24x	0.18%	6.05B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	83.88x	-	-	-	5.65B
AIR WATER INC.	10.92x	0.85x	7.55x	2.93%	3.59B
HANGZHOU OXYGEN PLANT GROUP CO., LTD.	19.31x	1.61x	8.83x	1.85%	3.29B
Average	62.53x	7.23x	22.58x	1.38%	14.5B
Weighted average by Cap.	51.78x	6.75x	18.28x	1.88%