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 4,686 - -
Change - 85.21% 38.87% -6.45% -30.91% - -
Enterprise Value (EV) 1 3,965 6,137 8,062 7,832 6,617 6,256 5,840
Change - 54.76% 31.37% -2.85% -15.51% -5.45% -6.66%
P/E 12.7x 25.8x 27.8x 30.4x 19.6x 12.6x 9.94x
PBR - 3.25x - 3.13x 1.73x 1.58x 1.43x
PEG - -2.88x 1x -2x 4.16x 0.2x 0.4x
Capitalization / Revenue 1.14x 1.99x 2.8x 2.51x 1.52x 1.39x 1.32x
EV / Revenue 1.6x 2.34x 3.11x 2.9x 2.15x 1.85x 1.65x
EV / EBITDA 9.51x 12.7x 15.8x 14.5x 10.7x 8.63x 7.36x
EV / EBIT 10.4x 13.7x 17x 15.9x 12.8x 9.61x 7.8x
EV / FCF 22.8x 21.7x 26.6x 31.8x 22.1x 16.1x 12.4x
FCF Yield 4.39% 4.6% 3.77% 3.14% 4.52% 6.22% 8.05%
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 75.38 75.38 75.38
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.62x2.15x10.69x0.57% 4.69B
25.36x3.42x16.95x1.13% 15.33B
37.23x3.39x24.92x0.51% 14.76B
72.95x5.44x46.74x0.28% 3.32B
87.57x18.29x79.57x0.42% 3.1B
20.07x - - 1.45% 1.09B
Average 43.80x 6.54x 35.77x 0.72% 7.05B
Weighted average by Cap. 37.03x 4.55x 26.21x 0.74%

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