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 1,36,179 1,85,990 - -
Change - -25.53% 44.14% 21.82% 36.93% 36.58% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 1,00,738 1,37,862 1,82,069 1,80,000 1,77,331
Change - -21.78% 40.75% 20.46% 36.85% 32.07% -1.14% -1.48%
P/E Ratio 17x 23.3x 22x 25.4x 28.9x 27.2x 30.8x 27.7x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 9.48x 8.29x 7.28x
PEG - -0.6x 0.4x 4.25x 1.3x 0.6x -2.6x 2.4x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.96x 4.57x 4.22x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 4.85x 4.43x 4.03x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 22.2x 20.2x 18.1x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 24.9x 22.4x 19.8x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 39.8x 32.8x 28.6x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 2.51% 3.05% 3.5%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.213 1.268 1.397
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.18% 1.24% 1.36%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.77 3.329 3.709
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 32.2% 38.1% 37.7%
Net sales 1 28,945 29,446 32,235 32,850 33,220 37,514 40,659 44,029
EBITDA 1 6,611 4,151 5,651 5,873 6,860 8,198 8,920 9,788
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,307 8,033 8,942
Net income 1 4,546 2,475 3,745 3,935 4,734 6,833 6,071 6,766
Net Debt 1 -98 2,779 1,991 1,285 1,683 -3,920 -5,989 -8,658
Reference price 2 38.18 30.35 44.30 54.10 74.91 102.55 102.55 102.55
Nbr of stocks (in thousands) 19,92,148 18,66,376 18,42,990 18,38,306 18,18,000 18,13,637 - -
Announcement Date 03/02/22 02/02/23 01/02/24 30/01/25 29/01/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.2x4.85x22.21x1.18% 19TCr
169.14x19.99x97.92x-.--% 7.4TCr
144.1x3.47x36.47x-.--% 3.93TCr
65.88x5.46x42.04x0.38% 2.18TCr
39.78x4.54x26.89x0.36% 2.07TCr
120.27x11.27x86.99x0.19% 1.52TCr
82.6x9.59x65.24x0.65% 1.51TCr
104.14x20.28x76.56x0.19% 1.33TCr
20.59x0.87x8.69x0.71% 1.1TCr
Average 85.97x 8.92x 51.45x 0.41% 4.4TCr
Weighted average by Cap. 76.15x 8.39x 44.66x 0.65%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!