|
Real-time Estimate
Cboe BZX
14:22:24 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 504.08 USD | +1.13% |
|
+3.40% | +18.18% |
| 12:55pm | Bernstein Adjusts Linde Price Target to $562 From $563 | MT |
| 10-15 | RBC Trims Price Target on Linde to $549 From $553, Keeps Outperform Rating | MT |
Company Valuation: Linde plc
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 | 229,766 | - | - |
| Change | - | -8.88% | 23.95% | 0.1% | -0.13% | 15.4% | - | - |
| Enterprise Value (EV) 1 | 187,712 | 173,141 | 213,858 | 216,126 | 221,035 | 253,046 | 253,162 | 253,174 |
| Change | - | -7.76% | 23.52% | 1.06% | 2.27% | 14.48% | 0.05% | 0% |
| P/E | 47.3x | 39.6x | 32.6x | 30.7x | 29.2x | 30.4x | 27.4x | 24.7x |
| PBR | 4x | 4.07x | 5.09x | 5.3x | 5.26x | 5.86x | 5.64x | 5.4x |
| 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 | 6.32x | 6.03x | 5.7x |
| EV / Revenue | 6.1x | 5.19x | 6.51x | 6.55x | 6.5x | 6.96x | 6.64x | 6.28x |
| EV / EBITDA | 18.4x | 15.9x | 17.6x | 16.9x | 16.6x | 17.8x | 16.6x | 15.5x |
| EV / EBIT | 26.2x | 21.9x | 23.6x | 22.2x | 21.8x | 23.4x | 21.7x | 19.9x |
| EV / FCF | 28.3x | 30.4x | 38.8x | 43.9x | 43.4x | 44.9x | 37.8x | 34.6x |
| FCF Yield | 3.54% | 3.29% | 2.58% | 2.28% | 2.3% | 2.23% | 2.65% | 2.89% |
| 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% | 1.29% | 1.39% | 1.49% |
| 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 | 36,332 | 38,102 | 40,323 |
| EBITDA 1 | 10,179 | 10,873 | 12,133 | 12,819 | 13,351 | 14,210 | 15,215 | 16,290 |
| EBIT 1 | 7,176 | 7,900 | 9,070 | 9,720 | 10,137 | 10,811 | 11,677 | 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 | 498.43 | 498.43 | 498.43 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.42x | 6.96x | 17.81x | 1.29% | 230B | |
| 27.96x | 4.33x | 13.95x | 2.1% | 124B | |
| 30.06x | 3.65x | 18.7x | 0.96% | 80.89B | |
| 20.45x | 7.1x | 32.59x | 3.63% | 75.04B | |
| 88.95x | 6.56x | 15.26x | 2.41% | 66.71B | |
| 85.82x | 1.26x | 8.57x | 6.05% | 36.55B | |
| 10.56x | 1.14x | 6.16x | 3.14% | 30.99B | |
| 9.02x | 3.02x | 7.09x | 4.69% | 24.35B | |
| 14.82x | 1.72x | 10.1x | 2.7% | 23.87B | |
| 42.75x | 5.44x | 28.93x | 1.34% | 23.57B | |
| Average | 36.08x | 4.12x | 15.92x | 2.83% | 71.57B | |
| Weighted average by Cap. | 35.49x | 5.21x | 17.32x | 2.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LIN Stock
- Valuation Linde plc
Select your edition
All financial news and data tailored to specific country editions
