Stock Analysis on Net

Linde plc (NASDAQ:LIN)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Linde plc, EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income, Linde plc 6,199 4,147 3,826 2,501 2,285
Add: Net income attributable to noncontrolling interest 142 134 135 125 96
Less: Income from discontinued operations, net of tax 5 4 109
Add: Income tax expense 1,814 1,434 1,262 847 769
Earnings before tax (EBT) 8,155 5,715 5,218 3,469 3,041
Add: Interest expense 397 180 117 170 150
Earnings before interest and tax (EBIT) 8,552 5,895 5,335 3,639 3,191
Add: Depreciation and amortization 3,816 4,204 4,635 4,626 4,675
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,368 10,099 9,970 8,265 7,866

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Linde plc EBITDA increased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Linde plc, current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 227,707
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,368
Valuation Ratio
EV/EBITDA 18.41
Benchmarks
EV/EBITDA, Industry
Materials 14.55

Based on: 10-K (reporting date: 2023-12-31).

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Linde plc, historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 233,551 185,434 161,844 146,303 119,310
Earnings before interest, tax, depreciation and amortization (EBITDA)2 12,368 10,099 9,970 8,265 7,866
Valuation Ratio
EV/EBITDA3 18.88 18.36 16.23 17.70 15.17
Benchmarks
EV/EBITDA, Industry
Materials 14.46 13.26 11.65 17.12 14.98

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 233,551 ÷ 12,368 = 18.88

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Linde plc EV/EBITDA ratio increased from 2021 to 2022 and from 2022 to 2023.