|
Market Closed -
NYSE
04:02:04 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 302.98 USD | +0.70% |
|
+5.01% | +15.41% |
| 10-29 | Ecolab Likely Setting Stage for Stronger Growth Story, BofA Says | MT |
| 10-28 | UBS Adjusts Price Target on Ecolab to $357 From $344, Maintains Buy Rating | MT |
Company Valuation: Ecolab Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 67,226 | 41,460 | 56,557 | 66,350 | 74,355 | 84,976 | - | - |
| Change | - | -38.33% | 36.42% | 17.32% | 12.06% | 14.28% | - | - |
| Enterprise Value (EV) 1 | 75,624 | 49,441 | 63,820 | 72,659 | 81,945 | 96,820 | 95,518 | 94,275 |
| Change | - | -34.62% | 29.08% | 13.85% | 12.78% | 18.15% | -1.34% | -1.3% |
| P/E | 60x | 38.2x | 41.4x | 31.8x | 36.1x | 40.1x | 32.5x | 28.1x |
| PBR | 9.3x | 5.77x | 7.06x | 7.67x | 7.58x | 7.99x | 6.85x | 6.03x |
| PEG | - | -14.94x | 1.6x | 0.6x | -29.56x | 10.53x | 1.4x | 1.8x |
| Capitalization / Revenue | 5.28x | 2.92x | 3.69x | 4.22x | 4.62x | 4.74x | 4.39x | 4.13x |
| EV / Revenue | 5.94x | 3.48x | 4.17x | 4.62x | 5.1x | 5.4x | 4.94x | 4.58x |
| EV / EBITDA | 28.6x | 18.2x | 20.9x | 20.4x | 21.1x | 22x | 19.3x | 17.4x |
| EV / EBIT | 42x | 27.9x | 30x | 27.7x | 28.3x | 29.8x | 25x | 22.2x |
| EV / FCF | 53.3x | 46x | 39x | 39.9x | 43x | 53.1x | 42x | 36.7x |
| FCF Yield | 1.88% | 2.18% | 2.57% | 2.5% | 2.32% | 1.88% | 2.38% | 2.72% |
| Dividend per Share 2 | 1.95 | 2.06 | 2.16 | 2.36 | 2.68 | 2.91 | 3.123 | 3.349 |
| Rate of return | 0.83% | 1.42% | 1.09% | 1.01% | 1.02% | 0.96% | 1.03% | 1.11% |
| EPS 2 | 3.91 | 3.81 | 4.79 | 7.37 | 7.28 | 7.557 | 9.314 | 10.78 |
| Distribution rate | 49.9% | 54.1% | 45.1% | 32% | 36.8% | 38.5% | 33.5% | 31.1% |
| Net sales 1 | 12,733 | 14,188 | 15,320 | 15,741 | 16,081 | 17,916 | 19,351 | 20,587 |
| EBITDA 1 | 2,642 | 2,712 | 3,050 | 3,554 | 3,877 | 4,401 | 4,956 | 5,411 |
| EBIT 1 | 1,799 | 1,773 | 2,126 | 2,619 | 2,901 | 3,252 | 3,828 | 4,256 |
| Net income 1 | 1,130 | 1,092 | 1,372 | 2,112 | 2,076 | 2,147 | 2,622 | 3,035 |
| Net Debt 1 | 8,398 | 7,982 | 7,262 | 6,308 | 7,590 | 11,844 | 10,542 | 9,299 |
| Reference price 2 | 234.59 | 145.56 | 198.35 | 234.32 | 262.52 | 302.98 | 302.98 | 302.98 |
| Nbr of stocks (in thousands) | 286,567 | 284,828 | 285,140 | 283,162 | 283,236 | 280,468 | - | - |
| Announcement Date | 15/2/22 | 14/2/23 | 13/2/24 | 11/2/25 | 10/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.09x | 5.4x | 22x | 0.96% | 84.98B | |
| 34.4x | 5.19x | 22.18x | 1.86% | 44.52B | |
| 24.33x | 2.88x | 15.07x | 2.15% | 34.88B | |
| 15.57x | 1.62x | 9.05x | 2.67% | 34.16B | |
| 39.22x | 7.05x | 18.7x | 1.58% | 32.15B | |
| 14.93x | 1.42x | 8.79x | 2.14% | 26.59B | |
| 39.32x | 9.52x | 29.22x | 2.26% | 23.93B | |
| 26.29x | 2.83x | 11.52x | 1.71% | 18.91B | |
| 7.39x | 2.14x | 4.25x | 3.53% | 15.61B | |
| 15.54x | 1.69x | 6.65x | 1.97% | 14.3B | |
| Average | 25.71x | 3.97x | 14.74x | 2.08% | 33B | |
| Weighted average by Cap. | 29.55x | 4.39x | 16.98x | 1.84% |
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
- Stock Market
- Stocks
- ECL Stock
- Valuation Ecolab Inc.
Select your edition
All financial news and data tailored to specific country editions
