Company Valuation: ABB Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 76,054 56,637 81,637 99,453 136,179 172,510 - -
Change - -25.53% 44.14% 21.82% 36.93% 26.68% - -
Enterprise Value (EV) 1 75,956 59,416 83,628 100,738 137,862 168,850 167,094 163,916
Change - -21.78% 40.75% 20.46% 36.85% 22.48% -1.04% -1.9%
P/E ratio 17x 23.3x 22x 25.4x 28.9x 27.6x 29.8x 27.1x
PBR 4.8x 4.43x 6.08x 6.91x 8.47x 8.83x 7.6x 6.79x
PEG - -0.6x 0.4x 4.25x 1.3x 0.8x -4.07x 2.7x
Capitalization / Revenue 2.63x 1.92x 2.53x 3.03x 4.1x 4.71x 4.4x 4.13x
EV / Revenue 2.62x 2.02x 2.59x 3.07x 4.15x 4.61x 4.26x 3.93x
EV / EBITDA 11.5x 14.3x 14.8x 17.2x 20.1x 21.2x 19.7x 17.9x
EV / EBIT 13.3x 17.8x 17.2x 19.9x 22.8x 23.7x 22x 19.8x
EV / FCF 30.3x 113x 23.8x 26.3x 30.2x 35.5x 31.4x 27.9x
FCF Yield 3.3% 0.88% 4.21% 3.8% 3.31% 2.82% 3.19% 3.59%
Dividend per Share 2 0.8934 0.9225 1.013 0.9916 1.224 1.159 1.217 1.306
Rate of return 2.34% 3.04% 2.29% 1.83% 1.63% 1.22% 1.28% 1.37%
EPS 2 2.25 1.3 2.01 2.13 2.59 3.441 3.189 3.51
Distribution rate 39.7% 71% 50.4% 46.6% 47.3% 33.7% 38.2% 37.2%
Net sales 1 28,945 29,446 32,235 32,850 33,220 36,629 39,190 41,745
EBITDA 1 6,611 4,151 5,651 5,873 6,860 7,949 8,466 9,134
EBIT 1 5,718 3,337 4,871 5,071 6,047 7,122 7,611 8,272
Net income 1 4,546 2,475 3,745 3,935 4,734 6,316 5,755 6,295
Net Debt 1 -98 2,779 1,991 1,285 1,683 -3,660 -5,416 -8,594
Reference price 2 38.18 30.35 44.30 54.10 74.91 95.09 95.09 95.09
Nbr of stocks (in thousands) 1,992,148 1,866,376 1,842,990 1,838,306 1,818,000 1,814,234 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.63x4.61x21.24x1.22% 173B
222.91x19.29x123.59x-.--% 61.98B
174.98x4.37x46.83x-.--% 50.13B
35.25x4.09x24.25x0.37% 18.91B
57.69x4.64x34.68x0.4% 18.58B
80.64x10.03x62.17x0.57% 16.43B
56.79x - - 0.73% 13.45B
105.91x9.88x76.28x0.22% 13.56B
24.25x1.03x10.55x0.69% 12.5B
Average 87.34x 7.24x 49.95x 0.47% 42B
Weighted average by Cap. 87.08x 7.36x 46.52x 0.68%

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