Company Valuation: ABB Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 76,054 56,637 81,637 99,453 136,179 172,984 - -
Change - -25.53% 44.14% 21.82% 36.93% 27.03% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 100,738 137,862 168,970 168,024 165,656
Change - -21.78% 40.75% 20.46% 36.85% 22.56% -0.56% -1.41%
P/E 17x 23.3x 22x 25.4x 28.9x 24.6x 27.2x 24x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 8.84x 7.85x 6.54x
PEG - -0.6x 0.4x 4.25x 1.3x 0.5x -2.81x 1.8x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.55x 4.11x 3.78x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 4.44x 3.99x 3.62x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 20.5x 18.1x 15.8x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 23.2x 20.1x 17.6x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 35.4x 29.2x 25x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 2.83% 3.43% 4%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.198 1.288 1.39
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.26% 1.35% 1.46%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.88 3.505 3.974
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 30.9% 36.8% 35%
Net sales 1 28,945 29,446 32,235 32,850 33,220 38,050 42,065 45,823
EBITDA 1 6,611 4,151 5,651 5,873 6,860 8,244 9,297 10,473
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,273 8,342 9,422
Net income 1 4,546 2,475 3,745 3,935 4,734 7,042 6,376 7,166
Net Debt 1 -98 2,779 1,991 1,285 1,683 -4,014 -4,960 -7,329
Reference price 2 38.18 30.35 44.30 54.10 74.91 95.31 95.31 95.31
Nbr of stocks (in thousands) 1,992,148 1,866,376 1,842,990 1,838,306 1,818,000 1,814,882 - -
Announcement Date 03/02/22 02/02/23 01/02/24 30/01/25 29/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.56x4.44x20.5x1.26% 173B
105.74x15.49x71.22x-.--% 63.99B
124.57x2.84x30.09x-.--% 36.05B
54.51x4.61x34.51x0.56% 21.44B
32.84x3.66x21.69x0.39% 18.96B
94.73x10.33x75.11x0.56% 16.69B
87.22x8.66x62.91x0.25% 14.63B
29.9x0.47x8.82x0.84% 13.39B
68.86x13.28x51.15x0.29% 11.47B
Average 69.22x 7.09x 41.78x 0.46% 41.07B
Weighted average by Cap. 57.75x 6.73x 35.76x 0.72%

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