|
Market Closed -
NYSE
06:00:02 11/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 271.60 USD | -0.22% |
|
-2.64% | +3.46% |
| 20/08 | Ecolab's Projected Commodity Cost Increase in H2 Manageable, RBC Capital Markets Says | MT |
| 19/08 | Berenberg Raises Price Target on Ecolab to $305 From $299, Keeps Buy 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 | 76,137 | - | - |
| Change | - | -38.33% | 36.42% | 17.32% | 12.06% | 2.4% | - | - |
| Enterprise Value (EV) 1 | 75,624 | 49,441 | 63,820 | 72,659 | 81,945 | 87,921 | 86,618 | 85,689 |
| Change | - | -34.62% | 29.08% | 13.85% | 12.78% | 7.29% | -1.48% | -1.07% |
| P/E | 60x | 38.2x | 41.4x | 31.8x | 36.1x | 35.8x | 29.1x | 25.2x |
| PBR | 9.3x | 5.77x | 7.06x | 7.67x | 7.58x | 7.04x | 6.08x | 5.43x |
| PEG | - | -14.94x | 1.6x | 0.6x | -29.56x | 8.45x | 1.3x | 1.6x |
| Capitalization / Revenue | 5.28x | 2.92x | 3.69x | 4.22x | 4.62x | 4.25x | 3.93x | 3.7x |
| EV / Revenue | 5.94x | 3.48x | 4.17x | 4.62x | 5.1x | 4.9x | 4.47x | 4.16x |
| EV / EBITDA | 28.6x | 18.2x | 20.9x | 20.4x | 21.1x | 19.9x | 17.4x | 15.9x |
| EV / EBIT | 42x | 27.9x | 30x | 27.7x | 28.3x | 26.8x | 22.6x | 20.2x |
| EV / FCF | 53.3x | 46x | 39x | 39.9x | 43x | 47.4x | 37.8x | 33.3x |
| FCF Yield | 1.88% | 2.18% | 2.57% | 2.5% | 2.32% | 2.11% | 2.65% | 3% |
| Dividend per Share 2 | 1.95 | 2.06 | 2.16 | 2.36 | 2.68 | 2.94 | 3.133 | 3.348 |
| Rate of return | 0.83% | 1.42% | 1.09% | 1.01% | 1.02% | 1.08% | 1.15% | 1.23% |
| EPS 2 | 3.91 | 3.81 | 4.79 | 7.37 | 7.28 | 7.588 | 9.336 | 10.8 |
| Distribution rate | 49.9% | 54.1% | 45.1% | 32% | 36.8% | 38.7% | 33.6% | 31% |
| Net sales 1 | 12,733 | 14,188 | 15,320 | 15,741 | 16,081 | 17,925 | 19,356 | 20,596 |
| EBITDA 1 | 2,642 | 2,712 | 3,050 | 3,554 | 3,877 | 4,419 | 4,965 | 5,399 |
| EBIT 1 | 1,799 | 1,773 | 2,126 | 2,619 | 2,901 | 3,283 | 3,836 | 4,246 |
| Net income 1 | 1,130 | 1,092 | 1,372 | 2,112 | 2,076 | 2,169 | 2,631 | 3,025 |
| Net Debt 1 | 8,398 | 7,982 | 7,262 | 6,308 | 7,590 | 11,784 | 10,481 | 9,552 |
| Reference price 2 | 234.59 | 145.56 | 198.35 | 234.32 | 262.52 | 271.60 | 271.60 | 271.60 |
| Nbr of stocks (in thousands) | 286,567 | 284,828 | 285,140 | 283,162 | 283,236 | 280,329 | - | - |
| Announcement Date | 15/2/22 | 14/2/23 | 13/2/24 | 11/2/25 | 10/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.79x | 4.9x | 19.9x | 1.08% | 76.14B | |
| 25.11x | 2.98x | 15.47x | 2.07% | 36.64B | |
| 28.43x | 4.3x | 18.55x | 2.34% | 35.94B | |
| 13.68x | 1.33x | 8.18x | 2.32% | 25.09B | |
| 36.99x | 9.08x | 26.92x | 2.33% | 22.92B | |
| 9.97x | 2.73x | 5.39x | 2.74% | 20.71B | |
| 23.9x | 2.59x | 10.53x | 1.89% | 17.19B | |
| 12.24x | 2.47x | 5.57x | 1.32% | 14.41B | |
| 22.71x | 2.74x | 12.57x | 1.48% | 13.99B | |
| 14.62x | 1.6x | 6.28x | 2.05% | 13.78B | |
| Average | 22.34x | 3.47x | 12.94x | 1.96% | 27.68B | |
| Weighted average by Cap. | 25.91x | 3.89x | 15.19x | 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
