Valuation Linde plc Xetra

Stocks

Market Closed - Xetra 11:35:41 2026-08-28 EDT			5-day change	1st Jan Change
420.60 ^EUR	+0.81%		+0.29%	+16.19%

08-19	Linde plc : Bernstein gives a Buy rating	ZD
08-12	Evercore ISI Adjusts Price Target on Linde to $525 From $515, 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	225,654	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	13.34%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	248,737	249,016	248,944
Change	-	-7.76%	23.52%	1.06%	2.27%	12.53%	0.11%	-0.03%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	29.7x	26.8x	24.4x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.74x	5.54x	5.32x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.3x	2.5x	2.47x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	6.22x	5.93x	5.62x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.85x	6.54x	6.2x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	17.5x	16.4x	15.3x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	23x	21.4x	19.7x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	44x	36.6x	33x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.27%	2.73%	3.03%
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%	1.31%	1.42%	1.53%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.48	18.26	20.06
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39%	38.1%	37.3%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,304	38,051	40,172
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	10,800	11,663	12,653
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,650	8,318	9,060
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	23,083	23,362	23,290
Reference price ²	346.43	326.18	410.71	418.67	426.39	489.51	489.51	489.51
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	29.7x	6.85x	17.49x	1.31%	226B
AIR PRODUCTS & CHEMICALS, INC.	90.93x	6.7x	15.59x	2.35%	68.61B
PERIC SPECIAL GASES CO., LTD.	174.2x	-	-	-	19.6B
NIPPON SANSO HOLDINGS CORPORATION	17.25x	2.16x	8.64x	1.19%	15.16B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	91.49x	15.38x	44.68x	0.35%	6.73B
LINDE INDIA LIMITED	92.13x	18.75x	55.1x	0.22%	5.8B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	84.33x	-	-	-	5.72B
SOL S.P.A.	26.53x	2.78x	10.81x	0.92%	5.67B
HANGZHOU OXYGEN PLANT GROUP CO., LTD.	22.03x	1.8x	9.89x	1.61%	3.8B
Average	69.84x	7.78x	23.17x	1.14%	39.64B
Weighted average by Cap.	51.81x	6.86x	17.70x	1.48%