Valuation Linde plc Tradegate

Stocks

Real-time Tradegate 11:22:45 2026-10-14 EDT			5-day change	1st Jan Change
441.60 ^EUR	+0.45%		+1.01%	+21.37%

07:56am	Linde plc : Gets a Buy rating from Bernstein	ZD
10-13	Barclays Initiates Coverage on Linde With Overweight 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	226,853	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	13.94%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	250,133	250,248	250,260
Change	-	-7.76%	23.52%	1.06%	2.27%	13.16%	0.05%	0%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	30x	27x	24.3x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.79x	5.57x	5.33x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.5x	2.4x	2.2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	6.24x	5.95x	5.63x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.88x	6.57x	6.21x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	17.6x	16.4x	15.4x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	23.1x	21.4x	19.7x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	44.3x	37.3x	34.2x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.26%	2.68%	2.93%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.434	6.924	7.44
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.31%	1.41%	1.51%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.39	18.21	20.21
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39.3%	38%	36.8%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,338	38,108	40,323
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,211	15,217	16,290
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,812	11,679	12,701
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,654	8,326	9,075
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	23,280	23,395	23,407
Reference price ²	346.43	326.18	410.71	418.67	426.39	492.11	492.11	492.11
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	30.03x	6.88x	17.6x	1.31%	227B
AIR LIQUIDE	27.32x	4.24x	13.64x	2.13%	120B
THE SHERWIN-WILLIAMS COMPANY	29.06x	3.54x	18.15x	0.99%	78.22B
NAN YA PLASTICS CORPORATION	21.84x	7.4x	34.75x	3.37%	78.58B
AIR PRODUCTS & CHEMICALS, INC.	85.28x	6.36x	14.8x	2.5%	64.35B
SABIC	85.07x	1.25x	8.49x	6.11%	36.2B
WANHUA CHEMICAL GROUP CO., LTD.	10.64x	1.14x	6.19x	3.12%	31.19B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9x	3.01x	7.08x	4.7%	24.29B
ASIAN PAINTS LIMITED	43.56x	5.54x	29.48x	1.31%	24.01B
Average	37.98x	4.37x	16.69x	2.84%	76.01B
Weighted average by Cap.	35.46x	5.30x	17.71x	2.22%