Company Valuation: Chart Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,158 5,682 4,816 5,724 8,025 9,271
Change - 36.64% -15.23% 18.85% 40.19% 15.52%
Enterprise Value (EV) 1 4,504 6,443 6,470 9,457 11,453 12,585
Change - 43.05% 0.42% 46.16% 21.1% 9.88%
P/E 13.9x 111x 213x 319x 46.6x 700x
PBR 2.65x 3.53x 1.8x 2.05x 3.03x 3.05x
PEG - -1.3x -3.4x -15.1x 0x -7.5x
Capitalization / Revenue 3.53x 4.31x 2.99x 1.71x 1.93x 2.17x
EV / Revenue 3.83x 4.89x 4.01x 2.82x 2.75x 2.95x
EV / EBITDA 21.5x 36x 26.3x 14.2x 12.3x 13.6x
EV / EBIT 36.2x 65.5x 39.4x 21.8x 17.4x 19.4x
EV / FCF 27.7x -192x -3.58x 4.82x 26x 32x
FCF Yield 3.6% -0.52% -27.9% 20.8% 3.84% 3.13%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 8.452 1.44 0.542 0.4272 4.095 0.2947
Distribution rate - - - - - -
Net sales 1 1,177 1,318 1,612 3,352 4,160 4,264
EBITDA 1 209.6 179 246.1 665.1 929.9 928.5
EBIT 1 124.4 98.4 164.2 434 660 647.2
Net income 1 308.1 59.1 24 47.3 218.5 40.7
Net Debt 1 346.1 761.7 1,654 3,733 3,428 3,314
Reference price 2 117.79 159.49 115.23 136.33 190.84 206.23
Nbr of stocks (in thousands) 35,300 35,623 41,798 41,990 42,050 44,953
Announcement Date 3/1/21 A 2/24/22 A 2/24/23 A 2/28/24 A 2/28/25 A 2/27/26 A
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.05B
30.39x5.22x19.04x0.85% 120B
25.91x4.74x16.58x2.32% 33.67B
20.95x1.79x12.9x2.23% 30.46B
29.6x3.96x14.95x0.11% 29.1B
19.79x3.31x10.56x1.61% 26.35B
20.86x3.03x13.06x1.12% 25.44B
23.26x2.84x12.26x1.62% 24.92B
93.28x35.17x76.7x0.41% 24.26B
25.78x3.24x15.84x1.75% 23.79B
Average 32.20x 7.03x 21.32x 1.34% 34.77B
Weighted average by Cap. 31.14x 6.28x 20.19x 1.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. GTLS Stock
  4. Valuation Chart Industries, Inc.