Valuation Linde plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 12:24:58 2026-09-11 EDT			5-day change	1st Jan Change
399.20 ^EUR	+0.86%		-3.39%	+10.58%

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	214,918	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	7.94%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	238,103	238,196	238,018
Change	-	-7.76%	23.52%	1.06%	2.27%	7.72%	0.04%	-0.07%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	28.5x	25.7x	23.2x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.46x	5.25x	4.98x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.4x	2.4x	2.2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	5.92x	5.64x	5.33x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.55x	6.25x	5.91x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	16.8x	15.7x	14.6x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	22x	20.4x	18.8x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	42.7x	35.2x	31.9x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.34%	2.84%	3.13%
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%	1.48%	1.59%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.37	18.15	20.08
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	36,326	38,100	40,296
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,210	15,204	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	7,654	8,304	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	466.22	466.22	466.22
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	28.48x	6.55x	16.76x	1.38%	215B
AIR PRODUCTS & CHEMICALS, INC.	86.01x	6.42x	14.93x	2.48%	64.9B
PERIC SPECIAL GASES CO., LTD.	158.29x	-	-	-	17.86B
NIPPON SANSO HOLDINGS CORPORATION	16.56x	2.08x	8.37x	1.24%	15.16B
SOL S.P.A.	26.68x	2.83x	10.88x	0.91%	5.73B
LINDE INDIA LIMITED	88.15x	17.93x	52.69x	0.23%	5.56B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	74.08x	12.66x	36.83x	0.4%	5.47B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	77.27x	-	-	-	5.25B
AIR WATER INC.	13.97x	0.91x	7.32x	2.36%	4.46B
Average	63.28x	7.05x	21.11x	1.29%	37.7B
Weighted average by Cap.	48.03x	6.47x	16.72x	1.57%