Valuation Linde plc Tradegate

Stocks

Market Closed - Tradegate 16:02:54 2026-09-22 EDT			5-day change	1st Jan Change
406.20 ^EUR	+1.80%		-0.80%	+10.16%

09-04	Linde Poised to Resume 10%-Plus EPS Growth in 2027, Deutsche Bank Says	MT
09-01	Air Liquide rises as Elliott reportedly builds stake, pushes for higher margins	RE

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	214,314	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	7.64%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	237,499	237,592	237,414
Change	-	-7.76%	23.52%	1.06%	2.27%	7.45%	0.04%	-0.07%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	28.4x	25.6x	23.2x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.46x	5.25x	4.99x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.3x	2.4x	2.2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	5.9x	5.62x	5.32x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.54x	6.23x	5.89x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	16.7x	15.6x	14.6x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	22x	20.4x	18.7x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	42.1x	35x	32x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.38%	2.86%	3.12%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.437	6.917	7.416
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.38%	1.49%	1.6%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.38	18.15	20.07
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39.3%	38.1%	36.9%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,333	38,107	40,296
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,213	15,207	16,262
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,811	11,665	12,674
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,657	8,307	9,024
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	23,185	23,278	23,100
Reference price ²	346.43	326.18	410.71	418.67	426.39	464.91	464.91	464.91
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	27.94x	6.44x	16.47x	1.41%	211B
AIR PRODUCTS & CHEMICALS, INC.	82.48x	6.21x	14.45x	2.59%	62.23B
PERIC SPECIAL GASES CO., LTD.	166.45x	-	-	-	18.82B
NIPPON SANSO HOLDINGS CORPORATION	16.91x	2.11x	8.5x	1.21%	15.09B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	88.55x	15.03x	43.74x	0.33%	6.55B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	84.27x	-	-	-	5.74B
SOL S.P.A.	27.22x	2.84x	10.92x	0.9%	5.68B
LINDE INDIA LIMITED	88.8x	18.06x	53.08x	0.22%	5.58B
AIR WATER INC.	13.79x	0.9x	7.26x	2.39%	4.3B
Average	66.27x	7.37x	22.06x	1.29%	37.21B
Weighted average by Cap.	48.33x	6.43x	16.68x	1.59%