Company Valuation: ESAB Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,819 5,221 7,250 6,783 4,599 - -
Change - 85.21% 38.87% -6.45% -32.2% - -
Enterprise Value (EV) 1 3,965 6,137 8,062 7,832 6,529 6,169 5,752
Change - 54.76% 31.37% -2.85% -16.63% -5.52% -6.76%
P/E 12.7x 25.8x 27.8x 30.4x 19.2x 12.3x 9.76x
PBR - 3.25x - 3.13x 1.7x 1.55x 1.4x
PEG - -2.88x 1x -2x 4.07x 0.2x 0.4x
Capitalization / Revenue 1.14x 1.99x 2.8x 2.51x 1.49x 1.36x 1.3x
EV / Revenue 1.6x 2.34x 3.11x 2.9x 2.12x 1.83x 1.62x
EV / EBITDA 9.51x 12.7x 15.8x 14.5x 10.5x 8.51x 7.25x
EV / EBIT 10.4x 13.7x 17x 15.9x 12.6x 9.47x 7.68x
EV / FCF 22.8x 21.7x 26.6x 31.8x 21.9x 15.8x 12.2x
FCF Yield 4.39% 4.6% 3.77% 3.14% 4.58% 6.31% 8.17%
Dividend per Share 2 0.15 0.23 0.3 0.38 0.426 0.4666 0.51
Rate of return 0.32% 0.27% 0.25% 0.34% 0.58% 0.63% 0.69%
EPS 2 3.69 3.36 4.31 3.67 3.843 5.997 7.58
Distribution rate 4.07% 6.85% 6.96% 10.4% 11.1% 7.78% 6.73%
Net sales 1 2,471 2,621 2,591 2,700 3,079 3,375 3,546
EBITDA 1 416.8 482.7 510.7 540 618.9 725 793.7
EBIT 1 381.9 446.7 474.1 492.3 518.9 651.4 748.7
Net income 1 223.7 205.3 264.8 226.8 242.1 380.5 492
Net Debt 1 1,147 916.1 811.4 1,049 1,931 1,570 1,154
Reference price 2 46.92 86.62 119.94 111.72 73.97 73.97 73.97
Nbr of stocks (in thousands) 60,077 60,271 60,448 60,711 62,168 - -
Announcement Date 3/7/23 A 2/29/24 A 2/20/25 A 2/20/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.25x2.12x10.55x0.58% 4.6B
24.58x3.32x16.45x1.17% 14.86B
36.07x3.28x24.11x0.52% 14.31B
68.59x5.1x43.84x0.22% 3.12B
82.87x17.28x75.16x0.44% 2.94B
19.41x - - 1.5% 1.05B
Average 41.79x 6.22x 34.02x 0.74% 6.81B
Weighted average by Cap. 35.42x 4.34x 25.00x 0.76%

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

  1. Stock Market
  2. Stocks
  3. ESAB Stock
  4. Valuation ESAB Corporation