Valuation Linde plc

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-03-06 pm EST			5-day change	1st Jan Change
484.74 ^USD	-1.09%		-4.59%	+13.68%

Mar. 04	Air Products & Chemicals, Inc. : Industrial Gas Leader Betting on Hydrogen
Mar. 04	Middle East tensions intensify pessimism in chemicals

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	176,328	160,663	199,149	199,353	199,102	224,626	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	12.82%	-	-
Enterprise Value (EV) ¹	187,712	173,141	213,858	216,126	221,035	247,909	248,599	248,963
Change	-	-7.76%	23.52%	1.06%	2.27%	12.16%	0.28%	0.15%
P/E ratio	47.3x	39.6x	32.6x	30.7x	29.2x	29.6x	26.7x	23.8x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.74x	5.55x	5.39x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.5x	2.4x	2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	6.32x	6.02x	5.69x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.97x	6.66x	6.3x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	17.6x	16.5x	15.4x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	22.9x	21.3x	19.8x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	39.6x	36.2x	33.1x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.52%	2.76%	3.02%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.465	7	7.417
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.33%	1.44%	1.53%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.35	18.17	20.38
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39.5%	38.5%	36.4%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	35,550	37,335	39,495
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,125	15,035	16,202
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,828	11,652	12,589
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,594	8,253	9,066
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	23,284	23,974	24,337
Reference price ²	346.43	326.18	410.71	418.67	426.39	484.74	484.74	484.74
Nbr of stocks (in thousands)	508,987	492,561	484,890	476,158	466,949	463,394	-	-
Announcement Date	2/10/22	2/7/23	2/6/24	2/6/25	2/5/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LINDE PLC	29.64x	6.97x	17.55x	1.33%	225B
AIR PRODUCTS & CHEMICALS, INC.	21x	6.18x	14.24x	2.66%	60.6B
NIPPON SANSO HOLDINGS CORPORATION	20.64x	2.39x	10.04x	1%	15.84B
LINDE INDIA LIMITED	118.09x	-	-	0.22%	6.3B
SOL S.P.A.	28.79x	2.95x	11.8x	0.83%	5.53B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	95.48x	-	-	0.19%	5.17B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	122.55x	14.14x	49.26x	0.26%	4.93B
HANGZHOU OXYGEN PLANT GROUP CO.,LTD.	28.65x	2.32x	13.48x	1.55%	4.5B
PERIC SPECIAL GASES CO., LTD.	56.56x	-	-	-	3.5B
SICHUAN QIAOYUAN GAS CO.,LTD.	114.63x	-	-	-	3.36B
Average	63.60x	5.83x	19.40x	1.01%	33.44B
Weighted average by Cap.	32.81x	6.57x	16.88x	1.5%