Valuation Linde plc Wiener Boerse

Stocks

End-of-day quote Wiener Boerse Other stock markets 2026-07-10			5-day change	1st Jan Change
465.00 ^EUR	+2.20%		-0.60%	+28.31%

07-13	Deutsche Bank, UniCredit File Lawsuits Against Linde Over Russia-related Losses	MT
07-13	Deutsche Bank Sues Linde Over Russia Sanctions Losses	MT

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	242,298	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	21.7%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	265,142	265,729	265,784
Change	-	-7.76%	23.52%	1.06%	2.27%	19.95%	0.22%	0.02%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	31.9x	28.6x	25.7x
PBR	4x	4.07x	5.09x	5.3x	5.26x	6.2x	5.98x	5.73x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.5x	2.5x	2.3x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	6.62x	6.42x	6.05x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	7.24x	7.04x	6.64x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	18.7x	17.6x	16.3x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	24.5x	22.7x	20.9x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	44.5x	39.3x	35.7x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.25%	2.55%	2.8%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.424	6.928	7.468
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.23%	1.32%	1.42%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.44	18.31	20.4
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39.1%	37.8%	36.6%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,600	37,750	40,040
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,166	15,138	16,304
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,807	11,684	12,688
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,643	8,311	9,057
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	22,844	23,432	23,487
Reference price ²	346.43	326.18	410.71	418.67	426.39	524.06	524.06	524.06
Nbr of stocks (in thousands)	508,987	492,561	484,890	476,158	466,949	462,347	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIR PRODUCTS & CHEMICALS, INC.	22.85x	6.55x	15.46x	2.41%	66.7B
PERIC SPECIAL GASES CO., LTD.	242.97x	-	-	-	22.95B
NIPPON SANSO HOLDINGS CORPORATION	19.35x	2.33x	9.4x	1.08%	16.27B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	135.64x	19.47x	58.31x	0.26%	8.48B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	112.53x	-	-	-	7.57B
LINDE INDIA LIMITED	106.88x	22.81x	63.34x	0.21%	6.3B
SOL S.P.A.	29.58x	3.08x	11.95x	0.83%	6.23B
HANGZHOU OXYGEN PLANT GROUP CO., LTD.	22.04x	1.8x	9.85x	1.62%	3.75B
AIR WATER INC.	10.9x	0.85x	7.54x	2.94%	3.63B
Average	78.08x	8.13x	25.12x	1.34%	15.76B
Weighted average by Cap.	73.28x	7.30x	19.90x	1.83%