|
Real-time Estimate
Tradegate
10:46:11 07/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 249.30 EUR | +0.52% |
|
+0.97% | +10.86% |
| 06/10 | UBS Adjusts Price Target on Ecolab to $344 From $342, Keeps Buy Rating | MT |
| 23/09 | Ecolab Pick of the Week at Smart Insider Following Director Share Purchase | 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 | 78,722 | - | - |
| Change | - | -38.33% | 36.42% | 17.32% | 12.06% | 5.87% | - | - |
| Enterprise Value (EV) 1 | 75,624 | 49,441 | 63,820 | 72,659 | 81,945 | 90,521 | 89,233 | 88,301 |
| Change | - | -34.62% | 29.08% | 13.85% | 12.78% | 10.47% | -1.42% | -1.04% |
| P/E | 60x | 38.2x | 41.4x | 31.8x | 36.1x | 37x | 30.1x | 25.9x |
| PBR | 9.3x | 5.77x | 7.06x | 7.67x | 7.58x | 7.28x | 6.29x | 5.62x |
| PEG | - | -14.94x | 1.6x | 0.6x | -29.56x | 8.61x | 1.3x | 1.6x |
| Capitalization / Revenue | 5.28x | 2.92x | 3.69x | 4.22x | 4.62x | 4.39x | 4.07x | 3.83x |
| EV / Revenue | 5.94x | 3.48x | 4.17x | 4.62x | 5.1x | 5.05x | 4.61x | 4.29x |
| EV / EBITDA | 28.6x | 18.2x | 20.9x | 20.4x | 21.1x | 20.5x | 18x | 16.4x |
| EV / EBIT | 42x | 27.9x | 30x | 27.7x | 28.3x | 27.6x | 23.3x | 20.8x |
| EV / FCF | 53.3x | 46x | 39x | 39.9x | 43x | 48.8x | 38.9x | 34.4x |
| FCF Yield | 1.88% | 2.18% | 2.57% | 2.5% | 2.32% | 2.05% | 2.57% | 2.91% |
| Dividend per Share 2 | 1.95 | 2.06 | 2.16 | 2.36 | 2.68 | 2.941 | 3.125 | 3.349 |
| Rate of return | 0.83% | 1.42% | 1.09% | 1.01% | 1.02% | 1.05% | 1.11% | 1.19% |
| EPS 2 | 3.91 | 3.81 | 4.79 | 7.37 | 7.28 | 7.593 | 9.342 | 10.83 |
| Distribution rate | 49.9% | 54.1% | 45.1% | 32% | 36.8% | 38.7% | 33.5% | 30.9% |
| Net sales 1 | 12,733 | 14,188 | 15,320 | 15,741 | 16,081 | 17,925 | 19,349 | 20,573 |
| EBITDA 1 | 2,642 | 2,712 | 3,050 | 3,554 | 3,877 | 4,417 | 4,962 | 5,393 |
| EBIT 1 | 1,799 | 1,773 | 2,126 | 2,619 | 2,901 | 3,282 | 3,833 | 4,241 |
| Net income 1 | 1,130 | 1,092 | 1,372 | 2,112 | 2,076 | 2,170 | 2,633 | 3,036 |
| Net Debt 1 | 8,398 | 7,982 | 7,262 | 6,308 | 7,590 | 11,799 | 10,511 | 9,579 |
| Reference price 2 | 234.59 | 145.56 | 198.35 | 234.32 | 262.52 | 280.82 | 280.82 | 280.82 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.99x | 5.05x | 20.49x | 1.05% | 78.72B | |
| 30.55x | 4.57x | 19.66x | 2.18% | 37.8B | |
| 23.73x | 2.84x | 14.75x | 2.19% | 33.89B | |
| 14.35x | 1.5x | 8.37x | 2.91% | 31.7B | |
| 36.44x | 6.63x | 17.58x | 1.69% | 30.26B | |
| 14.48x | 1.39x | 8.58x | 2.19% | 25.89B | |
| 38.98x | 9.48x | 28.88x | 2.25% | 23.57B | |
| 9x | 2.54x | 5.07x | 2.9% | 18.9B | |
| 25.02x | 2.7x | 10.99x | 1.81% | 18B | |
| Average | 25.50x | 4.08x | 14.93x | 2.13% | 33.19B | |
| Weighted average by Cap. | 27.93x | 4.25x | 16.24x | 1.94% |
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
- ECJ Stock
- Valuation Ecolab Inc.
Select your edition
All financial news and data tailored to specific country editions
