|
Market Closed -
Nasdaq
16:00:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 487.57 USD | +1.30% |
|
+1.00% | +14.35% |
| 08-19 | Linde plc : Bernstein gives a Buy rating | ZD |
| 08-12 | Evercore ISI Adjusts Price Target on Linde to $525 From $515, 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 | 224,760 | - | - |
| Change | - | -8.88% | 23.95% | 0.1% | -0.13% | 12.89% | - | - |
| Enterprise Value (EV) 1 | 187,712 | 173,141 | 213,858 | 216,126 | 221,035 | 247,843 | 248,122 | 248,050 |
| Change | - | -7.76% | 23.52% | 1.06% | 2.27% | 12.13% | 0.11% | -0.03% |
| P/E | 47.3x | 39.6x | 32.6x | 30.7x | 29.2x | 29.6x | 26.7x | 24.3x |
| PBR | 4x | 4.07x | 5.09x | 5.3x | 5.26x | 5.72x | 5.51x | 5.3x |
| PEG | - | 3.2x | 0.6x | 3.75x | 4.02x | 2.3x | 2.5x | 2.46x |
| Capitalization / Revenue | 5.73x | 4.82x | 6.06x | 6.04x | 5.86x | 6.19x | 5.91x | 5.59x |
| EV / Revenue | 6.1x | 5.19x | 6.51x | 6.55x | 6.5x | 6.83x | 6.52x | 6.17x |
| EV / EBITDA | 18.4x | 15.9x | 17.6x | 16.9x | 16.6x | 17.4x | 16.3x | 15.2x |
| EV / EBIT | 26.2x | 21.9x | 23.6x | 22.2x | 21.8x | 22.9x | 21.3x | 19.6x |
| EV / FCF | 28.3x | 30.4x | 38.8x | 43.9x | 43.4x | 43.8x | 36.4x | 32.9x |
| FCF Yield | 3.54% | 3.29% | 2.58% | 2.28% | 2.3% | 2.28% | 2.74% | 3.04% |
| Dividend per Share 2 | 4.24 | 4.68 | 5.1 | 5.56 | 6 | 6.436 | 6.949 | 7.493 |
| Rate of return | 1.22% | 1.43% | 1.24% | 1.33% | 1.41% | 1.32% | 1.43% | 1.54% |
| EPS 2 | 7.33 | 8.23 | 12.59 | 13.62 | 14.61 | 16.48 | 18.26 | 20.06 |
| Distribution rate | 57.8% | 56.9% | 40.5% | 40.8% | 41.1% | 39% | 38.1% | 37.3% |
| Net sales 1 | 30,793 | 33,364 | 32,854 | 33,005 | 33,986 | 36,304 | 38,051 | 40,172 |
| EBITDA 1 | 10,179 | 10,873 | 12,133 | 12,819 | 13,351 | 14,221 | 15,229 | 16,283 |
| EBIT 1 | 7,176 | 7,900 | 9,070 | 9,720 | 10,137 | 10,800 | 11,663 | 12,653 |
| Net income 1 | 3,826 | 4,147 | 6,199 | 6,565 | 6,898 | 7,650 | 8,318 | 9,060 |
| Net Debt 1 | 11,384 | 12,478 | 14,709 | 16,773 | 21,933 | 23,083 | 23,362 | 23,290 |
| Reference price 2 | 346.43 | 326.18 | 410.71 | 418.67 | 426.39 | 487.57 | 487.57 | 487.57 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.58x | 6.83x | 17.43x | 1.32% | 225B | |
| 90.05x | 6.65x | 15.47x | 2.37% | 67.94B | |
| 183.98x | - | - | - | 20.72B | |
| 17.33x | 2.16x | 8.67x | 1.18% | 15.33B | |
| 99.35x | 16.66x | 48.4x | 0.33% | 7.31B | |
| 94.53x | 19.24x | 56.55x | 0.21% | 5.95B | |
| 86.14x | - | - | - | 5.84B | |
| 25.99x | 2.73x | 10.61x | 0.94% | 5.59B | |
| 13.07x | 0.83x | 6.75x | 2.83% | 3.6B | |
| 19.56x | 1.64x | 8.96x | 1.82% | 3.37B | |
| Average | 65.96x | 7.09x | 21.60x | 1.37% | 36.04B | |
| Weighted average by Cap. | 52.43x | 6.83x | 17.69x | 1.5% |
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
