|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 283.70 USD | +0.28% |
|
+6.30% | +8.07% |
| 07-29 | UBS Adjusts Price Target on Ecolab to $342 From $325, Maintains Buy Rating | MT |
| 07-29 | Baird Adjusts Price Target on Ecolab to $305 From $295, Maintains Outperform Rating | MT |
Company Valuation: Ecolab Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 67,226 | 41,460 | 56,557 | 66,350 | 74,355 | 79,844 | - | - |
| Change | - | -38.33% | 36.42% | 17.32% | 12.06% | 7.38% | - | - |
| Enterprise Value (EV) 1 | 75,624 | 49,441 | 63,820 | 72,659 | 81,945 | 91,492 | 90,050 | 88,848 |
| Change | - | -34.62% | 29.08% | 13.85% | 12.78% | 11.65% | -1.58% | -1.33% |
| P/E | 60x | 38.2x | 41.4x | 31.8x | 36.1x | 37.3x | 30.5x | 25.8x |
| PBR | 9.3x | 5.77x | 7.06x | 7.67x | 7.58x | 7.32x | 6.32x | 5.6x |
| PEG | - | -14.94x | 1.6x | 0.6x | -29.56x | 8.32x | 1.4x | 1.4x |
| Capitalization / Revenue | 5.28x | 2.92x | 3.69x | 4.22x | 4.62x | 4.45x | 4.13x | 3.89x |
| EV / Revenue | 5.94x | 3.48x | 4.17x | 4.62x | 5.1x | 5.1x | 4.66x | 4.32x |
| EV / EBITDA | 28.6x | 18.2x | 20.9x | 20.4x | 21.1x | 20.7x | 18.2x | 16.5x |
| EV / EBIT | 42x | 27.9x | 30x | 27.7x | 28.3x | 27.9x | 23.6x | 21x |
| EV / FCF | 53.3x | 46x | 39x | 39.9x | 43x | 47.4x | 38.3x | 33.3x |
| FCF Yield | 1.88% | 2.18% | 2.57% | 2.5% | 2.32% | 2.11% | 2.61% | 3% |
| Dividend per Share 2 | 1.95 | 2.06 | 2.16 | 2.36 | 2.68 | 2.919 | 3.147 | 3.388 |
| Rate of return | 0.83% | 1.42% | 1.09% | 1.01% | 1.02% | 1.03% | 1.11% | 1.19% |
| EPS 2 | 3.91 | 3.81 | 4.79 | 7.37 | 7.28 | 7.606 | 9.31 | 11 |
| Distribution rate | 49.9% | 54.1% | 45.1% | 32% | 36.8% | 38.4% | 33.8% | 30.8% |
| Net sales 1 | 12,733 | 14,188 | 15,320 | 15,741 | 16,081 | 17,950 | 19,311 | 20,545 |
| EBITDA 1 | 2,642 | 2,712 | 3,050 | 3,554 | 3,877 | 4,417 | 4,953 | 5,375 |
| EBIT 1 | 1,799 | 1,773 | 2,126 | 2,619 | 2,901 | 3,283 | 3,817 | 4,225 |
| Net income 1 | 1,130 | 1,092 | 1,372 | 2,112 | 2,076 | 2,175 | 2,650 | 3,063 |
| Net Debt 1 | 8,398 | 7,982 | 7,262 | 6,308 | 7,590 | 11,648 | 10,206 | 9,005 |
| Reference price 2 | 234.59 | 145.56 | 198.35 | 234.32 | 262.52 | 283.70 | 283.70 | 283.70 |
| Nbr of stocks (in thousands) | 286,567 | 284,828 | 285,140 | 283,162 | 283,236 | 281,438 | - | - |
| Announcement Date | 15/02/22 | 14/02/23 | 13/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.3x | 5.1x | 20.71x | 1.03% | 79.84B | |
| 29.56x | 4.47x | 19.28x | 2.25% | 37.07B | |
| 24.5x | 2.93x | 15.13x | 2.14% | 35.1B | |
| 16.31x | 1.55x | 9.39x | 1.94% | 27.98B | |
| 37.62x | 9.23x | 28.09x | 2.43% | 23.06B | |
| 10.27x | 2.7x | 5.65x | 3.95% | 19.29B | |
| 26.66x | 2.77x | 11.32x | 1.6% | 18.65B | |
| 16.64x | 1.82x | 7.2x | 1.83% | 14.39B | |
| 23.07x | 2.75x | 12.64x | 1.48% | 13.87B | |
| 10.66x | 2.28x | 4.91x | 1.43% | 13.43B | |
| Average | 23.26x | 3.56x | 13.43x | 2.01% | 28.27B | |
| Weighted average by Cap. | 27.08x | 4.00x | 15.83x | 1.85% |
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
- ECL Stock
- Valuation Ecolab Inc.
Select your edition
All financial news and data tailored to specific country editions
