|
Market Closed -
Nasdaq
16:00:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 460.40 USD | +0.42% |
|
-1.25% | +7.98% |
| 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 |
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 | 212,235 | - | - |
| Change | - | -8.88% | 23.95% | 0.1% | -0.13% | 6.6% | - | - |
| Enterprise Value (EV) 1 | 187,712 | 173,141 | 213,858 | 216,126 | 221,035 | 235,420 | 235,513 | 235,335 |
| Change | - | -7.76% | 23.52% | 1.06% | 2.27% | 6.51% | 0.04% | -0.08% |
| P/E | 47.3x | 39.6x | 32.6x | 30.7x | 29.2x | 28.1x | 25.4x | 22.9x |
| PBR | 4x | 4.07x | 5.09x | 5.3x | 5.26x | 5.41x | 5.2x | 4.94x |
| PEG | - | 3.2x | 0.6x | 3.75x | 4.02x | 2.3x | 2.3x | 2.2x |
| Capitalization / Revenue | 5.73x | 4.82x | 6.06x | 6.04x | 5.86x | 5.84x | 5.57x | 5.27x |
| EV / Revenue | 6.1x | 5.19x | 6.51x | 6.55x | 6.5x | 6.48x | 6.18x | 5.84x |
| EV / EBITDA | 18.4x | 15.9x | 17.6x | 16.9x | 16.6x | 16.6x | 15.5x | 14.5x |
| EV / EBIT | 26.2x | 21.9x | 23.6x | 22.2x | 21.8x | 21.8x | 20.2x | 18.6x |
| EV / FCF | 28.3x | 30.4x | 38.8x | 43.9x | 43.4x | 41.7x | 34.7x | 31.7x |
| FCF Yield | 3.54% | 3.29% | 2.58% | 2.28% | 2.3% | 2.4% | 2.88% | 3.15% |
| 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% | 1.4% | 1.5% | 1.61% |
| 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 | 460.40 | 460.40 | 460.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.12x | 6.48x | 16.57x | 1.4% | 212B | |
| 83.87x | 6.3x | 14.64x | 2.54% | 63.28B | |
| 167.27x | - | - | - | 18.9B | |
| 16.91x | 2.11x | 8.5x | 1.21% | 15.14B | |
| 87.67x | 14.89x | 43.32x | 0.33% | 6.48B | |
| 84.85x | - | - | - | 5.78B | |
| 27.37x | 2.86x | 10.97x | 0.89% | 5.71B | |
| 88.43x | 17.99x | 52.86x | 0.22% | 5.55B | |
| 13.79x | 0.9x | 7.26x | 2.39% | 4.31B | |
| 21.8x | 1.76x | 9.8x | 1.56% | 3.79B | |
| Average | 62.01x | 6.66x | 20.49x | 1.32% | 34.12B | |
| Weighted average by Cap. | 48.48x | 6.41x | 16.67x | 1.58% |
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
