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 4,664 - -
Change - 85.21% 38.87% -6.45% -31.24% - -
Enterprise Value (EV) 1 3,965 6,137 8,062 7,832 6,595 6,234 5,817
Change - 54.76% 31.37% -2.85% -15.8% -5.47% -6.68%
P/E 12.7x 25.8x 27.8x 30.4x 19.5x 12.5x 9.9x
PBR - 3.25x - 3.13x 1.73x 1.57x 1.42x
PEG - -2.88x 1x -2x 4.14x 0.2x 0.4x
Capitalization / Revenue 1.14x 1.99x 2.8x 2.51x 1.51x 1.38x 1.32x
EV / Revenue 1.6x 2.34x 3.11x 2.9x 2.14x 1.85x 1.64x
EV / EBITDA 9.51x 12.7x 15.8x 14.5x 10.7x 8.6x 7.33x
EV / EBIT 10.4x 13.7x 17x 15.9x 12.7x 9.57x 7.77x
EV / FCF 22.8x 21.7x 26.6x 31.8x 22.1x 16x 12.4x
FCF Yield 4.39% 4.6% 3.77% 3.14% 4.53% 6.25% 8.08%
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% 0.57% 0.62% 0.68%
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 75.02 75.02 75.02
Nbr of stocks (in thousands) 60,077 60,271 60,448 60,711 62,168 - -
Announcement Date 07/03/23 29/02/24 20/02/25 20/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.52x2.14x10.65x0.57% 466.38Cr
24.93x3.37x16.68x1.15% 1.51TCr
33.86x3.07x22.55x0.56% 1.34TCr
70.99x5.29x45.43x0.21% 323.65Cr
76.61x15.93x69.29x0.48% 271.86Cr
19.75x - - 1.47% 107.12Cr
Average 40.94x 5.96x 32.92x 0.74% 670.05Cr
Weighted average by Cap. 34.35x 4.15x 24.01x 0.77%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!