Company Valuation: ABB Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 76,054 56,637 81,637 99,453 136,179 155,949 - -
Change - -25.53% 44.14% 21.82% 36.93% 14.52% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 100,738 137,862 151,529 150,605 148,314
Change - -21.78% 40.75% 20.46% 36.85% 9.91% -0.61% -1.52%
P/E 17x 23.3x 22x 25.4x 28.9x 23.2x 23.7x 20.7x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 7.81x 6.8x 5.74x
PEG - -0.6x 0.4x 4.25x 1.3x 0.5x -12.09x 1.5x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.08x 3.6x 3.27x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 3.96x 3.48x 3.11x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 17.9x 15.7x 13.8x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 20.3x 17.3x 15x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 31.2x 25.3x 22x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 3.2% 3.96% 4.54%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.185 1.284 1.419
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.37% 1.49% 1.65%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.72 3.647 4.163
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 31.9% 35.2% 34.1%
Net sales 1 28,945 29,446 32,235 32,850 33,220 38,244 43,310 47,627
EBITDA 1 6,611 4,151 5,651 5,873 6,860 8,443 9,591 10,770
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,468 8,719 9,898
Net income 1 4,546 2,475 3,745 3,935 4,734 6,857 6,603 7,491
Net Debt 1 -98 2,779 1,991 1,285 1,683 -4,419 -5,344 -7,635
Reference price 2 38.18 30.35 44.30 54.10 74.91 86.28 86.28 86.28
Nbr of stocks (in thousands) 1,992,148 1,866,376 1,842,990 1,838,306 1,818,000 1,807,498 - -
Announcement Date 2/3/22 A 2/2/23 A 2/1/24 A 1/30/25 A 1/29/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.2x3.96x17.95x1.37% 156B
81.88x14.24x61.41x-.--% 64.6B
28.42x2.47x15.11x2.39% 38.23B
27.56x2.4x15.69x3.31% 32.6B
18.49x2.31x13.71x2.31% 28.24B
94.24x2.21x23.82x-.--% 28.37B
42.54x3.57x26.59x0.69% 17.73B
38.04x3.01x26.53x0.57% 14.63B
83.28x9.02x65.83x0.59% 14.59B
79.35x8.22x58.19x0.25% 13.86B
Average 51.70x 5.14x 32.48x 1.15% 40.88B
Weighted average by Cap. 43.33x 5.36x 28.24x 1.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ABB Ltd

Historical PBR trend

Valuation ratios - PBR - ABB Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ABB Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ABB Ltd


Year-on-year evolution of the Yield

Valuation ratios - Yield - ABB Ltd