Valuation Linde plc Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 04:00:41 2026-08-04 EDT			5-day change	1st Jan Change
417.60 ^EUR	+0.34%		-7.02%	+14.85%

08-03	LINDE PLC : UBS reiterates its Buy rating	ZD
08-03	Bernstein Adjusts Linde Price Target to $564 From $559, Maintains Outperform Rating	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	221,483	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	11.24%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	244,430	244,755	244,424
Change	-	-7.76%	23.52%	1.06%	2.27%	10.58%	0.13%	-0.14%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	29x	26.1x	23.5x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.65x	5.44x	5.21x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.1x	2.4x	2.1x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	6.11x	5.83x	5.52x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.74x	6.45x	6.09x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	17.2x	16.1x	15x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	22.6x	20.9x	19.3x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	42.1x	36.3x	33.1x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.38%	2.76%	3.02%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.453	6.949	7.493
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.34%	1.45%	1.56%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.59	18.4	20.42
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	38.9%	37.8%	36.7%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,270	37,976	40,138
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,210	15,197	16,265
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,818	11,701	12,694
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,779	8,366	9,108
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	22,948	23,273	22,941
Reference price ²	346.43	326.18	410.71	418.67	426.39	480.46	480.46	480.46
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.($)
AIR PRODUCTS & CHEMICALS, INC.	86.46x	6.44x	15.01x	2.47%	65.23B
PERIC SPECIAL GASES CO., LTD.	173.42x	-	-	-	19.43B
NIPPON SANSO HOLDINGS CORPORATION	17.56x	2.18x	8.67x	1.18%	15.62B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	77.89x	13.17x	38.26x	0.42%	5.71B
LINDE INDIA LIMITED	98.59x	20.26x	58.42x	0.17%	6.25B
SOL S.P.A.	27.91x	2.92x	11.33x	0.87%	5.92B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	70.65x	-	-	-	4.77B
AIR WATER INC.	10.81x	0.85x	7.51x	2.96%	3.7B
HANGZHOU OXYGEN PLANT GROUP CO., LTD.	19.65x	1.64x	9x	1.81%	3.37B
Average	64.77x	6.78x	21.17x	1.41%	14.44B
Weighted average by Cap.	84.25x	6.44x	17.23x	1.94%