|
Market Closed -
NYSE
05:00:02 13/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 82.55 USD | -3.81% |
|
+4.34% | -26.11% |
| 11-06 | UBS Adjusts ESAB Price Target to $115 From $145, Maintains Buy Rating | MT |
| 11-05 | Analyst recommendations: Block, Cisco System, Fair Isaac, Skyworks, Duolingo… |  |
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 | 5,336 | - | - |
| Change | - | 85.21% | 38.87% | -6.45% | -21.33% | - | - |
| Enterprise Value (EV) 1 | 3,965 | 6,137 | 8,062 | 7,832 | 7,300 | 6,961 | 6,558 |
| Change | - | 54.76% | 31.37% | -2.85% | -6.79% | -4.64% | -5.79% |
| P/E | 12.7x | 25.8x | 27.8x | 30.4x | 27.4x | 16x | 13.6x |
| PBR | - | 3.25x | - | 3.13x | 2.01x | 1.85x | 1.7x |
| PEG | - | -2.88x | 1x | -2x | -1.9x | 0.2x | 0.8x |
| Capitalization / Revenue | 1.14x | 1.99x | 2.8x | 2.51x | 1.75x | 1.61x | 1.53x |
| EV / Revenue | 1.6x | 2.34x | 3.11x | 2.9x | 2.39x | 2.1x | 1.88x |
| EV / EBITDA | 9.51x | 12.7x | 15.8x | 14.5x | 12.1x | 9.94x | 8.7x |
| EV / EBIT | 10.4x | 13.7x | 17x | 15.9x | 14x | 10.9x | 9.43x |
| EV / FCF | 22.8x | 21.7x | 26.6x | 31.8x | 26.8x | 18.6x | 14.5x |
| FCF Yield | 4.39% | 4.6% | 3.77% | 3.14% | 3.73% | 5.39% | 6.91% |
| Dividend per Share 2 | 0.15 | 0.23 | 0.3 | 0.38 | 0.45 | 0.4933 | 0.55 |
| Rate of return | 0.32% | 0.27% | 0.25% | 0.34% | 0.52% | 0.57% | 0.64% |
| EPS 2 | 3.69 | 3.36 | 4.31 | 3.67 | 3.128 | 5.375 | 6.318 |
| Distribution rate | 4.07% | 6.85% | 6.96% | 10.4% | 14.4% | 9.18% | 8.71% |
| Net sales 1 | 2,471 | 2,621 | 2,591 | 2,700 | 3,057 | 3,322 | 3,495 |
| EBITDA 1 | 416.8 | 482.7 | 510.7 | 540 | 605.6 | 700.3 | 754.1 |
| EBIT 1 | 381.9 | 446.7 | 474.1 | 492.3 | 522.3 | 640.5 | 695.6 |
| Net income 1 | 223.7 | 205.3 | 264.8 | 226.8 | 197.2 | 336.8 | 418.3 |
| Net Debt 1 | 1,147 | 916.1 | 811.4 | 1,049 | 1,964 | 1,625 | 1,222 |
| Reference price 2 | 46.92 | 86.62 | 119.94 | 111.72 | 85.82 | 85.82 | 85.82 |
| Nbr of stocks (in thousands) | 60,077 | 60,271 | 60,448 | 60,711 | 62,176 | - | - |
| Announcement Date | 7/3/23 | 29/2/24 | 20/2/25 | 20/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.44x | 2.39x | 12.05x | 0.52% | 5.34B | |
| 31.34x | 5.38x | 19.17x | 0.85% | 123B | |
| 32.21x | 5.03x | 19.2x | 1.66% | 91.21B | |
| 31.21x | 3.59x | 20.61x | 0.65% | 69.59B | |
| 43.58x | 6.82x | 30.04x | 1.76% | 63.66B | |
| 35.02x | 7.25x | 21.21x | -.--% | 52.03B | |
| 23.07x | 1.98x | 14.28x | 2.04% | 33.57B | |
| 23.97x | 4.4x | 16.59x | 0.09% | 32.67B | |
| 23.4x | 4.5x | 15.46x | 2.56% | 32.81B | |
| 23.43x | 3.38x | 14.56x | 1% | 28.25B | |
| Average | 29.47x | 4.47x | 18.32x | 1.11% | 53B | |
| Weighted average by Cap. | 31.37x | 4.97x | 19.85x | 1.13% |
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
- ESAB Stock
- Valuation ESAB Corporation
Select your edition
All financial news and data tailored to specific country editions
