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 99,453 136,179 177,593 - -
Change - -25.53% 44.14% 21.82% 36.93% 30.41% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 100,738 137,862 174,080 172,485 169,688
Change - -21.78% 40.75% 20.46% 36.85% 26.27% -0.92% -1.62%
P/E 17x 23.3x 22x 25.4x 28.9x 26.4x 28.4x 25.2x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 9.43x 7.99x 6.57x
PEG - -0.6x 0.4x 4.25x 1.3x 0.6x -3.97x 1.9x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.69x 4.26x 3.89x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 4.59x 4.14x 3.72x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 21.1x 18.8x 16.6x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 24.1x 20.9x 18.2x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 37.9x 30.3x 25.7x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 2.64% 3.3% 3.88%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.168 1.293 1.399
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.19% 1.32% 1.43%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.708 3.442 3.891
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 31.5% 37.5% 35.9%
Net sales 1 28,945 29,446 32,235 32,850 33,220 37,886 41,679 45,643
EBITDA 1 6,611 4,151 5,651 5,873 6,860 8,241 9,164 10,247
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,234 8,234 9,311
Net income 1 4,546 2,475 3,745 3,935 4,734 6,924 6,266 7,046
Net Debt 1 -98 2,779 1,991 1,285 1,683 -3,513 -5,108 -7,904
Reference price 2 38.18 30.35 44.30 54.10 74.91 97.85 97.85 97.85
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.($)
26.39x4.59x21.12x1.19% 178B
129.78x14.94x73.17x-.--% 56.05B
106.94x2.46x26.02x-.--% 28.07B
52.4x4.37x33.71x0.47% 18.03B
30.3x3.44x20.41x0.46% 15.99B
91.44x10.74x72.77x0.59% 16.51B
88.56x8.95x62.89x0.23% 14.9B
93.75x18.24x68.86x0.21% 11.8B
20.47x0.9x8.75x0.93% 11.17B
Average 71.11x 7.63x 43.08x 0.45% 38.9B
Weighted average by Cap. 58.71x 6.83x 35.89x 0.73%

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