Company Valuation: Trane Technologies plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,990 38,712 55,501 83,113 86,301 100,100 - -
Change - -19.33% 43.37% 49.75% 3.84% 15.99% - -
Enterprise Value (EV) 1 50,673 42,328 59,186 86,293 89,153 102,625 101,489 98,382
Change - -16.47% 39.83% 45.8% 3.31% 15.11% -1.11% -3.06%
P/E 33.9x 22.2x 27.4x 32.5x 30x 30.1x 25.9x 22.5x
PBR 7.8x 6.48x 8.02x 11.3x 10.2x 10.8x 9.07x 7.66x
PEG - 0.8x 1.6x 1.2x 2.1x 1.8x 1.6x 1.5x
Capitalization / Revenue 3.39x 2.42x 3.14x 4.19x 4.05x 4.22x 3.88x 3.57x
EV / Revenue 3.58x 2.65x 3.35x 4.35x 4.18x 4.32x 3.93x 3.51x
EV / EBITDA 21.4x 15.7x 18.6x 22.4x 20.8x 21.2x 18.6x 16x
EV / EBIT 24.5x 17.8x 20.5x 24.7x 22.6x 23x 20.1x 17.2x
EV / FCF 37.1x 34.9x 28.3x 31.1x 31.7x 30.5x 27x 22.7x
FCF Yield 2.69% 2.86% 3.53% 3.22% 3.15% 3.28% 3.7% 4.4%
Dividend per Share 2 2.36 2.68 3 3.36 3.76 4.045 4.43 4.716
Rate of return 1.17% 1.59% 1.23% 0.91% 0.97% 0.89% 0.97% 1.04%
EPS 2 5.96 7.57 8.89 11.35 12.98 15.12 17.59 20.23
Distribution rate 39.6% 35.4% 33.7% 29.6% 29% 26.8% 25.2% 23.3%
Net sales 1 14,136 15,992 17,678 19,838 21,322 23,731 25,807 28,045
EBITDA 1 2,364 2,694 3,184 3,846 4,276 4,849 5,464 6,131
EBIT 1 2,069 2,379 2,888 3,487 3,945 4,467 5,045 5,709
Net income 1 1,444 1,756 2,024 2,568 2,919 3,363 3,846 4,414
Net Debt 1 2,683 3,616 3,684 3,180 2,852 2,526 1,389 -1,718
Reference price 2 202.03 168.09 243.90 369.35 389.20 454.95 454.95 454.95
Nbr of stocks (in thousands) 237,540 230,307 227,557 225,024 221,739 220,023 - -
Announcement Date 1/31/22 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.($)
30.65x3.82x20.56x1.09% 88.84B
30.65x2.63x12.82x1.55% 50.95B
23.19x1.27x9.19x1.55% 40.69B
17.53x2.75x12.5x1.23% 14.37B
25.41x1.48x14.49x3.92% 11.99B
16.6x2.21x10.81x2.4% 8.17B
24.39x2.13x12.67x1.26% 8.06B
38.93x3.73x21.62x - 7.3B
25.45x1.94x14.92x1.24% 7.12B
Average 25.87x 2.44x 14.40x 1.78% 26.39B
Weighted average by Cap. 27.71x 2.77x 15.42x 1.48%

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. TT Stock
  4. 2IS Stock
  5. Valuation Trane Technologies plc