Valuation Linde plc

Stocks

Market Closed - Nasdaq 01:00:00 14/11/2026 +04			5-day change	1st Jan Change
526.06 ^USD	+0.68%		+2.10%	+23.38%

11-13	Linde Plc Issues EUR 650 Million 3.700% Notes Due November 12, 2029 And EUR 650 Million 4.000% Notes Due November 12, 2033	CI
11-05	AI chip demand powers third-quarter growth at chemical, industrial gas makers	RE

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	241,506	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	21.3%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	264,313	264,951	265,456
Change	-	-7.76%	23.52%	1.06%	2.27%	19.58%	0.24%	0.19%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	32.8x	28.9x	25.9x
PBR	4x	4.07x	5.09x	5.3x	5.26x	6.1x	5.85x	5.56x
PEG	-	3.2x	0.6x	3.75x	4.02x	3.32x	2.2x	2.2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	6.6x	6.31x	5.96x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	7.23x	6.92x	6.56x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	18.6x	17.4x	16.3x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	24.4x	22.7x	21.1x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	48.2x	41.3x	37.4x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.07%	2.42%	2.67%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.4	7.04	7.744
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.22%	1.34%	1.47%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.05	18.17	20.32
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39.9%	38.7%	38.1%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,568	38,289	40,490
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,197	15,200	16,264
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,840	11,697	12,558
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,460	8,263	9,039
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	22,808	23,445	23,951
Reference price ²	346.43	326.18	410.71	418.67	426.39	526.06	526.06	526.06
Nbr of stocks (in thousands)	508,987	492,561	484,890	476,158	466,949	459,084	-	-
Announcement Date	10/02/22	07/02/23	06/02/24	06/02/25	05/02/26	-	-	-

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.($)
LINDE PLC	32.77x	7.23x	18.62x	1.22%	242B
AIR LIQUIDE	31.12x	4.78x	15.48x	1.91%	136B
THE SHERWIN-WILLIAMS COMPANY	31.56x	3.77x	19.54x	0.92%	84.03B
NAN YA PLASTICS CORPORATION	19.64x	7x	31.09x	3.76%	73.25B
AIR PRODUCTS & CHEMICALS, INC.	93.97x	6.87x	16x	2.28%	70.49B
SABIC	70.71x	1.36x	8.74x	5.54%	38.84B
WANHUA CHEMICAL GROUP CO., LTD.	10.49x	1.05x	5.7x	2.94%	31.93B
PPG INDUSTRIES, INC.	16.64x	1.91x	11.11x	2.37%	27.07B
ASIAN PAINTS LIMITED	47.19x	5.8x	31.94x	1.22%	25.94B
DOW INC.	16.87x	0.85x	5.92x	4.22%	24.01B
Average	37.10x	4.06x	16.41x	2.64%	75B
Weighted average by Cap.	37.21x	5.34x	17.85x	2.09%