|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 273.03 USD | -0.40% |
|
-3.65% | +4.00% |
| 07-08 | Deutsche Bank Raises Ecolab Price Target to $335 From $325 | MT |
| 07-07 | Ecolab's Pricing Actions Seen Offsetting Commodity Inflation, Driving H2 Growth, RBC Says | 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 | 76,841 | - | - |
| Change | - | -38.33% | 36.42% | 17.32% | 12.06% | 3.34% | - | - |
| Enterprise Value (EV) 1 | 75,624 | 49,441 | 63,820 | 72,659 | 81,945 | 88,462 | 87,073 | 85,902 |
| Change | - | -34.62% | 29.08% | 13.85% | 12.78% | 7.95% | -1.57% | -1.35% |
| P/E | 60x | 38.2x | 41.4x | 31.8x | 36.1x | 34.6x | 29.4x | 24.8x |
| PBR | 9.3x | 5.77x | 7.06x | 7.67x | 7.58x | 6.98x | 6.04x | 5.34x |
| PEG | - | -14.94x | 1.6x | 0.6x | -29.56x | 4.05x | 1.7x | 1.3x |
| Capitalization / Revenue | 5.28x | 2.92x | 3.69x | 4.22x | 4.62x | 4.29x | 3.98x | 3.77x |
| EV / Revenue | 5.94x | 3.48x | 4.17x | 4.62x | 5.1x | 4.94x | 4.51x | 4.22x |
| EV / EBITDA | 28.6x | 18.2x | 20.9x | 20.4x | 21.1x | 20x | 17.6x | 16x |
| EV / EBIT | 42x | 27.9x | 30x | 27.7x | 28.3x | 26.8x | 22.7x | 20.4x |
| EV / FCF | 53.3x | 46x | 39x | 39.9x | 43x | 48.7x | 36.9x | 32.5x |
| FCF Yield | 1.88% | 2.18% | 2.57% | 2.5% | 2.32% | 2.05% | 2.71% | 3.08% |
| Dividend per Share 2 | 1.95 | 2.06 | 2.16 | 2.36 | 2.68 | 2.915 | 3.144 | 3.438 |
| Rate of return | 0.83% | 1.42% | 1.09% | 1.01% | 1.02% | 1.07% | 1.15% | 1.26% |
| EPS 2 | 3.91 | 3.81 | 4.79 | 7.37 | 7.28 | 7.902 | 9.286 | 11.01 |
| Distribution rate | 49.9% | 54.1% | 45.1% | 32% | 36.8% | 36.9% | 33.9% | 31.2% |
| Net sales 1 | 12,733 | 14,188 | 15,320 | 15,741 | 16,081 | 17,905 | 19,303 | 20,367 |
| EBITDA 1 | 2,642 | 2,712 | 3,050 | 3,554 | 3,877 | 4,428 | 4,951 | 5,358 |
| EBIT 1 | 1,799 | 1,773 | 2,126 | 2,619 | 2,901 | 3,306 | 3,830 | 4,217 |
| Net income 1 | 1,130 | 1,092 | 1,372 | 2,112 | 2,076 | 2,264 | 2,678 | 3,102 |
| Net Debt 1 | 8,398 | 7,982 | 7,262 | 6,308 | 7,590 | 11,621 | 10,232 | 9,061 |
| Reference price 2 | 234.59 | 145.56 | 198.35 | 234.32 | 262.52 | 273.03 | 273.03 | 273.03 |
| Nbr of stocks (in thousands) | 286,567 | 284,828 | 285,140 | 283,162 | 283,236 | 281,438 | - | - |
| Announcement Date | 2/15/22 A | 2/14/23 A | 2/13/24 A | 2/11/25 A | 2/10/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.55x | 4.94x | 19.98x | 1.07% | 76.84B | |
| 29.41x | 4.62x | 19.72x | 2.16% | 39.12B | |
| 22.29x | 2.69x | 13.91x | 2.38% | 32.05B | |
| 15.04x | 1.45x | 8.78x | 2.1% | 26B | |
| 11.55x | 2.95x | 6.27x | 3.47% | 21.16B | |
| 32.69x | 7.91x | 24.18x | 2.84% | 19.85B | |
| 25.17x | 2.7x | 11.06x | 1.66% | 18.2B | |
| 12.62x | 2.58x | 5.56x | 1.26% | 15.15B | |
| 22.88x | 2.75x | 12.62x | 1.49% | 13.94B | |
| 14.88x | 1.61x | 6.38x | 2.08% | 12.87B | |
| Average | 22.11x | 3.42x | 12.85x | 2.05% | 27.52B | |
| Weighted average by Cap. | 25.31x | 3.82x | 15.03x | 1.9% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
