Valuation Linde plc Wiener Boerse

Stocks

Real-time Estimate Tradegate 09:19:12 24/09/2026 pm IST			5-day change	1st Jan Change
413.30 ^EUR	+0.02%		+2.48%	+14.02%

23/09	Linde plc : Buy rating from UBS	ZD
04/09	Linde Poised to Resume 10%-Plus EPS Growth in 2027, Deutsche Bank Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,76,328	1,60,663	1,99,149	1,99,353	1,99,102	2,16,532	-	-
Change	-	-8.88%	23.95%	0.1%	-0.13%	8.75%	-	-
Enterprise Value (EV) ¹	1,87,712	1,73,141	2,13,858	2,16,126	2,21,035	2,39,716	2,39,810	2,39,631
Change	-	-7.76%	23.52%	1.06%	2.27%	8.45%	0.04%	-0.07%
P/E	47.3x	39.6x	32.6x	30.7x	29.2x	28.7x	25.9x	23.4x
PBR	4x	4.07x	5.09x	5.3x	5.26x	5.51x	5.3x	5.04x
PEG	-	3.2x	0.6x	3.75x	4.02x	2.4x	2.4x	2.2x
Capitalization / Revenue	5.73x	4.82x	6.06x	6.04x	5.86x	5.96x	5.68x	5.37x
EV / Revenue	6.1x	5.19x	6.51x	6.55x	6.5x	6.6x	6.29x	5.95x
EV / EBITDA	18.4x	15.9x	17.6x	16.9x	16.6x	16.9x	15.8x	14.7x
EV / EBIT	26.2x	21.9x	23.6x	22.2x	21.8x	22.2x	20.6x	18.9x
EV / FCF	28.3x	30.4x	38.8x	43.9x	43.4x	42.5x	35.3x	32.3x
FCF Yield	3.54%	3.29%	2.58%	2.28%	2.3%	2.35%	2.83%	3.1%
Dividend per Share ²	4.24	4.68	5.1	5.56	6	6.437	6.917	7.416
Rate of return	1.22%	1.43%	1.24%	1.33%	1.41%	1.37%	1.47%	1.58%
EPS ²	7.33	8.23	12.59	13.62	14.61	16.38	18.15	20.07
Distribution rate	57.8%	56.9%	40.5%	40.8%	41.1%	39.3%	38.1%	36.9%
Net sales ¹	30,793	33,364	32,854	33,005	33,986	36,333	38,107	40,296
EBITDA ¹	10,179	10,873	12,133	12,819	13,351	14,213	15,207	16,262
EBIT ¹	7,176	7,900	9,070	9,720	10,137	10,811	11,665	12,674
Net income ¹	3,826	4,147	6,199	6,565	6,898	7,657	8,307	9,024
Net Debt ¹	11,384	12,478	14,709	16,773	21,933	23,185	23,278	23,100
Reference price ²	346.43	326.18	410.71	418.67	426.39	469.72	469.72	469.72
Nbr of stocks (in thousands)	5,08,987	4,92,561	4,84,890	4,76,158	4,66,949	4,60,980	-	-
Announcement Date	10/02/22	07/02/23	06/02/24	06/02/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LINDE PLC	28.67x	6.6x	16.87x	1.37%	22TCr
AIR PRODUCTS & CHEMICALS, INC.	84.7x	6.35x	14.75x	2.52%	6.39TCr
PERIC SPECIAL GASES CO., LTD.	152.03x	-	-	-	1.71TCr
NIPPON SANSO HOLDINGS CORPORATION	16.91x	2.11x	8.5x	1.21%	1.5TCr
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	89.38x	15.17x	44.14x	0.33%	659.19Cr
SOL S.P.A.	27.77x	2.9x	11.12x	0.88%	575.59Cr
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	84.36x	-	-	-	573.42Cr
LINDE INDIA LIMITED	89.07x	18.12x	53.24x	0.22%	559.84Cr
AIR WATER INC.	13.79x	0.9x	7.26x	2.39%	427.49Cr
Average	65.19x	7.45x	22.27x	1.27%	3.78TCr
Weighted average by Cap.	47.78x	6.57x	17.02x	1.56%